

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,714.6 | 3,973.9 | 3,240.2 | 3,271.9 | 3,359.7 | 3,487.8 | |
COGS | 2,385.8 | 1,994 | 1,451.6 | 1,406.4 | 1,489.7 | 1,528.8 | |
Gross Profit | 2,328.8 | 1,979.9 | 1,788.6 | 1,865.5 | 1,870 | 1,959 | |
Operating Expenses & Income | |||||||
Operating Income | 524.4 | 240.6 | (89.39) | (88.94) | 14.77 | 130.5 | |
Total Operating Expenses | 1,792.3 | 1,902.3 | 1,878 | 1,954.4 | 1,855.3 | 1,828.4 | |
R&D Expenses | 572.7 | 626.3 | 621.7 | 661.2 | 617.1 | 616.9 | |
Selling General & Admin Expenses | 194.5 | 193.9 | 188.3 | 192.9 | 172.7 | 176.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.942) | (14.19) | (17.75) | (18.3) | (19.73) | (20.07) | |
Interest Income | 4.084 | 13.25 | 49.85 | 55.12 | 37.7 | 34.98 | |
Income Tax Expense | 147.4 | 24.62 | 0.587 | 46 | 19.78 | 13.12 | |
Net Income | |||||||
Net Income | 368.9 | 197.7 | 1.77 | (51.33) | (23.96) | 33.19 | |
Supplemental | |||||||
EBIT | 527.9 | 236.5 | 145.3 | 107.9 | 14.77 | 67.15 | |
EBITDA | 684.1 | 423.1 | 339.1 | 283.1 | 160.7 | 204.4 | |