
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,980.6 | 3,608.4 | 2,895.8 | 2,548.8 | 2,170.5 | 2,135.5 | |
COGS | 1,740.3 | 1,711.6 | 1,384.2 | 1,172.8 | 890.5 | 880.2 | |
Gross Profit | 2,240.3 | 1,896.8 | 1,511.6 | 1,376 | 1,279.9 | 1,255.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,214.1 | 817.4 | 331.1 | 170 | 54.76 | (17.46) | |
Total Operating Expenses | 1,026.3 | 1,079.4 | 1,180.4 | 1,206 | 2,115.7 | 1,655.6 | |
R&D Expenses | 207.3 | 273.2 | 324.2 | 323.2 | 317.9 | 327 | |
Selling General & Admin Expenses | 168.4 | 155.8 | 184.2 | 165.1 | 297.7 | 725.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (60.69) | (35.63) | (34.45) | (23.04) | (21.54) | (23.61) | |
Interest Income | 5.0049 | 12.01 | 10.03 | 6.44692 | 6.859619 | 5.629078 | |
Income Tax Expense | 184.9 | 87.38 | 0.689896 | 5.887071 | - | (12.51) | |
Net Income | |||||||
Net Income | 956.6 | 708.2 | 312.6 | 126.8 | (35.83) | (50.82) | |
Supplemental | |||||||
EBIT | 1,240.4 | 815.5 | 331.6 | 262.2 | - | - | |
EBITDA | 1,463 | 1,068.1 | 626.5 | 582 | - | - | |