

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 901.2 | 1,145.5 | 885.3 | 942.2 | 1,025.3 | 2,084.8 | |
COGS | 320.9 | 404.6 | 357.9 | 308.1 | 661.7 | 1,038.1 | |
Gross Profit | 580.2 | 740.9 | 527.4 | 634.1 | 363.6 | 1,046.6 | |
Operating Expenses & Income | |||||||
Operating Income | 302.4 | 425.6 | 258.2 | 252.2 | 252.9 | 556.1 | |
Total Operating Expenses | 316.6 | 381.4 | 269.2 | 381.9 | 110.7 | 490.5 | |
R&D Expenses | 45.1 | 50.7 | 54.2 | 1.49 | 71.44 | 1.49 | |
Selling General & Admin Expenses | 20.26 | 27.94 | 213.8 | 31.07 | 37.82 | 123.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.517) | (5.092846) | (5.308) | (5.774) | (4.455275) | (25.4) | |
Interest Income | 0.146 | 0.441 | 1.309 | 1.281 | 0.841 | - | |
Income Tax Expense | 40.3 | 49.67 | 16.77 | 40.79 | 41.1 | 83.99 | |
Net Income | |||||||
Net Income | 217.4 | 306.8 | 190.3 | 211.8 | 204.6 | 432.1 | |
Supplemental | |||||||
EBIT | 261.3 | 360 | 212.4 | 258.4 | 252.9 | 527.8 | |
EBITDA | 304.3 | 401 | 254.7 | 301.9 | 299.5 | 624.7 | |