
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,409 | 2,730.6 | 2,429.4 | 2,565.1 | 3,347.6 | 3,397.7 | |
COGS | 1,367.8 | 1,525.1 | 1,290 | 1,554.3 | 1,783.3 | 1,785.1 | |
Gross Profit | 1,041.2 | 1,205.5 | 1,139.4 | 1,010.7 | 1,564.4 | 1,612.6 | |
Operating Expenses & Income | |||||||
Operating Income | 176.2 | 249.3 | 129.1 | (216.2) | 351.6 | 274.6 | |
Total Operating Expenses | 865 | 956.1 | 1,010.3 | 1,226.9 | 2,996.1 | 2,294.3 | |
R&D Expenses | 426.5 | 574 | 640.6 | 742.3 | 811.9 | 848.8 | |
Selling General & Admin Expenses | 228.1 | 261.4 | 297.5 | 307.1 | 134.9 | 579.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57.15) | (62.59) | (66.05) | (85.38) | (95.84) | (104.6) | |
Interest Income | 12.84 | 9.944437 | 12.65 | 11.17 | 6.516233 | 4.790448 | |
Income Tax Expense | 32.52 | 35.9 | 37.49 | 8.420276 | - | (0.987253) | |
Net Income | |||||||
Net Income | 192.3 | 271.9 | 150.1 | (97.6) | 82.02 | 87.14 | |
Supplemental | |||||||
EBIT | 171 | 94.3 | 30.62 | (186.2) | - | - | |
EBITDA | 230.6 | 189.3 | 163.1 | (52.68) | - | - | |