
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,577.3 | 3,538.9 | 3,215.6 | 3,373.6 | 3,982.3 | 4,339.8 | |
COGS | 1,058.9 | 1,250.3 | 1,362.3 | 1,650.6 | 2,168 | 2,008.7 | |
Gross Profit | 1,518.3 | 2,288.6 | 1,853.3 | 1,723 | 1,814.3 | 2,331.2 | |
Operating Expenses & Income | |||||||
Operating Income | 639.6 | 1,121.4 | 683.3 | 525.2 | 204 | 327.8 | |
Total Operating Expenses | 1,937.6 | 1,167.2 | 1,170 | 1,197.8 | 1,610.3 | 2,003.5 | |
R&D Expenses | 691.6 | 735.4 | 918.9 | 968.6 | 1,222.7 | 1,251.2 | |
Selling General & Admin Expenses | 283.7 | 54.74 | 63.56 | 49.53 | 60.9 | 153.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.527523) | (4.354699) | (25.45) | (40.14) | (37.28) | (34.15) | |
Interest Income | 1.171734 | 14.81 | 14.13 | 15.78 | 16.07 | - | |
Income Tax Expense | 14.12 | 4.245922 | 2.720756 | (0.813164) | 0.679015 | 57.52 | |
Net Income | |||||||
Net Income | 514.5 | 1,076.8 | 654.2 | 538 | 232.3 | 885 | |
Supplemental | |||||||
EBIT | 639.6 | 1,125.9 | 709.1 | 434.1 | 137.9 | 278.8 | |
EBITDA | 791.2 | 1,304.5 | 930.3 | 613.1 | 522.7 | 650.5 | |