
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,314.3 | 4,806 | 5,962.2 | 6,452.4 | 5,823.9 | 5,901.4 | |
COGS | 1,632.1 | 1,904.4 | 2,232 | 2,520.8 | 2,461.5 | 3,559.9 | |
Gross Profit | 2,682.2 | 2,901.6 | 3,730.3 | 3,931.6 | 5,823.9 | 5,711.5 | |
Operating Expenses & Income | |||||||
Operating Income | 468.6 | 622.5 | 1,051.9 | 1,641.4 | 1,015.7 | 963.8 | |
Total Operating Expenses | 2,213.6 | 2,279.1 | 2,678.4 | 2,290.2 | 4,808.2 | 2,079.9 | |
R&D Expenses | 262.8 | 303.4 | 329.7 | 407.8 | 338.5 | 511.1 | |
Selling General & Admin Expenses | 611.3 | 758.6 | 893.9 | 1,225.7 | 791.1 | 1,700.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.31) | (7.399988) | (7.089813) | (2.407982) | (3.255512) | (3.360815) | |
Interest Income | 6.051221 | 12.6 | 42.3 | 68.03 | 40.68 | 31.04 | |
Income Tax Expense | 102.5 | 97.36 | 171.1 | 213.9 | 208.3 | 152 | |
Net Income | |||||||
Net Income | 384.5 | 541.5 | 887.2 | 1,427.7 | 798.2 | 730.6 | |
Supplemental | |||||||
EBIT | 487.3 | 636.7 | 1,058.5 | 1,635.8 | 1,006.5 | - | |
EBITDA | 614.9 | 789.2 | 1,202.2 | 1,671.4 | 1,042.1 | - | |