
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,759.8 | 3,259.2 | 3,655.4 | 3,302 | 3,458.1 | 3,651.3 | |
COGS | 1,628 | 1,978 | 2,226.1 | 2,061.3 | 2,151.9 | 2,271.1 | |
Gross Profit | 1,131.8 | 1,281.2 | 1,429.3 | 1,240.7 | 1,306.2 | 1,380.2 | |
Operating Expenses & Income | |||||||
Operating Income | 446.3 | (412.7) | 113.8 | 265.2 | 173.2 | 213.9 | |
Total Operating Expenses | 685.4 | 1,693.9 | 1,315.5 | 975.5 | 3,284.9 | 2,390.8 | |
R&D Expenses | 134.5 | 158.9 | 137.8 | 141.4 | 142.6 | 144.8 | |
Selling General & Admin Expenses | 177.4 | 262.1 | 339.2 | 294.9 | 640.1 | 558.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.7) | (23.24) | (24.02) | (26.25) | (22.31) | (21.89) | |
Interest Income | 4.678028 | 4.424728 | 24.43 | 37.09 | 34.9 | 35.18 | |
Income Tax Expense | 60.5 | 46.5 | 1.8317 | 4.083732 | - | 34.9 | |
Net Income | |||||||
Net Income | 402.7 | (395.9) | 106.1 | 209.9 | 206.9 | 263 | |
Supplemental | |||||||
EBIT | 282.9 | 3.492353 | 210.7 | 316.7 | - | - | |
EBITDA | 336.3 | 87.36 | 331.5 | 407.4 | - | - | |