

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,689.4 | 4,364.1 | 4,610.4 | 4,163.1 | 3,870.9 | 8,294 | |
COGS | 1,322.3 | 1,502.8 | 2,085.8 | 1,361.4 | 2,278.4 | 4,178.2 | |
Gross Profit | 2,367.1 | 2,861.3 | 2,524.6 | 2,801.7 | 1,592.5 | 4,115.7 | |
Operating Expenses & Income | |||||||
Operating Income | 304.2 | 500.6 | (870) | 363.7 | 113.1 | (3,858.3) | |
Total Operating Expenses | 2,062.9 | 2,526.3 | 3,394.6 | 2,756.6 | 1,479.4 | 7,974 | |
R&D Expenses | 244 | 243 | 257 | 239.2 | 236.3 | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.5) | (43.72) | (43.5) | (63.2) | (112.6) | (200.8) | |
Interest Income | 4.3 | 0.1 | 32.8 | 58.9 | 30.6 | - | |
Income Tax Expense | 64 | 78.8 | 40.2 | 4.1 | (57.73) | (47.74) | |
Net Income | |||||||
Net Income | (751.4) | 299.2 | (817.3) | (297) | (4,953) | (5,477.8) | |
Supplemental | |||||||
EBIT | 614.8 | 519.4 | (857.4) | 363.7 | 113.1 | 43.64 | |
EBITDA | 856.9 | 1,015.9 | (281.1) | 947.7 | 702.3 | 1,241.9 | |