
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 679.9 | 797.6 | 893.2 | 793.6 | 858.3 | 881 | |
COGS | 418.9 | 574.3 | 631.7 | 600.4 | 592.9 | 617.8 | |
Gross Profit | 261 | 223.3 | 261.5 | 193.2 | 265.4 | 263.2 | |
Operating Expenses & Income | |||||||
Operating Income | 526.4 | 561.2 | 1,240.8 | 1,441.3 | 1,551 | 1,224.3 | |
Total Operating Expenses | (265.4) | (337.9) | (979.3) | (1,248.1) | (692.7) | (643.1) | |
R&D Expenses | 1.553163 | 0.944521 | 0.94269 | 5.948906 | 5.232496 | 4.856703 | |
Selling General & Admin Expenses | 126.9 | 125.3 | 162 | 142.9 | 20.57 | 164.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (78.78) | (75.03) | (112.8) | (102.2) | (64.56) | (56.53) | |
Interest Income | 59.85 | 39.96 | 79.8 | 78.18 | 84.87 | 61.37 | |
Income Tax Expense | 47.36 | 47.32 | 63.64 | 70.44 | - | 34.48 | |
Net Income | |||||||
Net Income | 461.4 | 471.9 | 1,108.3 | 1,349.3 | 1,442.7 | 1,470.3 | |
Supplemental | |||||||
EBIT | 610 | 637.4 | 1,353.7 | 1,554.4 | - | - | |
EBITDA | 743.5 | 809.7 | 1,562.2 | 1,774.9 | 1,551 | - | |