
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,223.8 | 1,219.6 | 1,219.3 | 1,074.6 | 1,205.5 | 1,148 | |
COGS | 630 | 707.5 | 600.3 | 581.6 | 744.7 | 699.8 | |
Gross Profit | 593.8 | 512.1 | 619.1 | 493 | 460.8 | 448.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,149 | 937 | 1,136.2 | 291.8 | 212.5 | 166.9 | |
Total Operating Expenses | (555.2) | (424.8) | (517.2) | 201.2 | 993 | 615.1 | |
R&D Expenses | 33.76 | 46.26 | 21.33 | 19.91 | 65.11 | 69.43 | |
Selling General & Admin Expenses | 37.28 | 29.84 | 29.73 | 35.38 | 38.96 | 187 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.710936) | (10.11) | (11.97) | (6.57694) | (23.48) | (25.7) | |
Interest Income | 37.18 | 13.05 | 12.2 | 7.914241 | 3.498292 | 4.735781 | |
Income Tax Expense | 155 | 106.1 | 147.1 | (24.03) | - | 20.94 | |
Net Income | |||||||
Net Income | 988.7 | 825.1 | 985.5 | 309.4 | 298.3 | 240.5 | |
Supplemental | |||||||
EBIT | 1,141.1 | 939.3 | 789 | 285.8 | - | - | |
EBITDA | 1,192.5 | 1,003 | 856.9 | 366.6 | - | - | |