
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,168.8 | 2,331.1 | 2,865.8 | 2,536 | 2,646.5 | 2,559.5 | |
COGS | 436.2 | 513.5 | 626.2 | 581.2 | 643.2 | 633.6 | |
Gross Profit | 1,732.6 | 1,817.6 | 2,239.6 | 1,954.9 | 2,003.4 | 1,925.9 | |
Operating Expenses & Income | |||||||
Operating Income | 297.4 | 842 | 924 | 806.4 | 841.2 | 783.2 | |
Total Operating Expenses | 1,435.2 | 975.6 | 1,315.6 | 1,148.5 | 1,805.4 | 1,446.5 | |
R&D Expenses | 166.5 | 166 | 254.7 | 214.4 | 219.4 | 228.4 | |
Selling General & Admin Expenses | 126.4 | 136.3 | 197.6 | 163.6 | 617.1 | 549 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.251933) | (2.479031) | (2.94056) | (3.512237) | (1.934682) | (1.47419) | |
Interest Income | 5.417363 | 4.809074 | 5.894033 | 4.9855 | 3.480666 | 2.220777 | |
Income Tax Expense | 91.73 | 96.19 | 61.34 | 87.18 | - | 51.51 | |
Net Income | |||||||
Net Income | 206.6 | 703.3 | 847.2 | 706.9 | 735.2 | 693.8 | |
Supplemental | |||||||
EBIT | 599.3 | 755.7 | 912.9 | 759.5 | - | - | |
EBITDA | 676.7 | 836.2 | 993.4 | 846.1 | - | - | |