
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,717 | 2,110.6 | 1,822.4 | 1,790.4 | 1,689.7 | 1,930.3 | |
COGS | 989.3 | 1,307.6 | 1,127.9 | 1,141.6 | 1,061.4 | 1,205.6 | |
Gross Profit | 727.7 | 802.9 | 694.5 | 648.7 | 628.3 | 724.7 | |
Operating Expenses & Income | |||||||
Operating Income | 392.1 | 394.4 | 247.1 | 224.2 | 129.2 | 214.7 | |
Total Operating Expenses | 335.6 | 408.5 | 447.3 | 424.5 | 1,560.5 | 1,182.3 | |
R&D Expenses | 250.4 | 301.1 | 388.7 | 438.1 | 351.4 | 356.1 | |
Selling General & Admin Expenses | 89.09 | 114.2 | 125.8 | 124.1 | 26.57 | 217.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.98) | (30.56) | (34.14) | (30.42) | (31.04) | (31.32) | |
Interest Income | 21.57 | 20.67 | 29.62 | 37.3 | 47.21 | 38.84 | |
Income Tax Expense | 25.14 | 26.33 | (5.293203) | (7.764513) | - | (4.127067) | |
Net Income | |||||||
Net Income | 363.9 | 398.1 | 252.5 | 257.6 | 145 | 215.4 | |
Supplemental | |||||||
EBIT | 423.2 | 435.3 | 281.2 | 254.6 | - | - | |
EBITDA | 534.3 | 583.1 | 440.6 | 407.7 | - | - | |