
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,652.1 | 3,157.4 | 3,477.4 | 2,651.7 | 2,673.1 | 2,659 | |
COGS | 1,147.9 | 775.1 | 655.3 | 700.7 | 676.6 | 687.7 | |
Gross Profit | 2,504.2 | 2,382.3 | 2,822.1 | 1,951 | 1,996.5 | 1,971.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,452.2 | (317.6) | 948.9 | 181.2 | 251.4 | 98.16 | |
Total Operating Expenses | 1,052 | 2,699.9 | 1,873.2 | 1,769.8 | 2,421.7 | 2,191.8 | |
R&D Expenses | 354.3 | 801.9 | 500.7 | 508.1 | 543.4 | 507.1 | |
Selling General & Admin Expenses | 241.6 | 228.8 | 273.6 | 365.4 | 931.8 | 459.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.4) | (109.6) | (114.1) | (124.5) | (119) | (119) | |
Interest Income | 114.9 | 132.6 | 115.6 | 98.38 | 77.97 | 42.89 | |
Income Tax Expense | 175.9 | (205.5) | 79.02 | (51.62) | - | (53.56) | |
Net Income | |||||||
Net Income | 1,263.4 | (132.7) | 861.3 | 201.7 | 70.33 | 81.24 | |
Supplemental | |||||||
EBIT | 1,494.6 | (228.6) | 1,054.4 | 274.5 | - | - | |
EBITDA | 1,899.4 | (27.65) | 1,255.8 | 585.2 | - | - | |