
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,941.4 | 1,893.9 | 1,484.6 | 1,356.8 | 1,329.1 | 1,381.3 | |
COGS | 548.1 | 700 | 670.2 | 684.8 | 738.8 | 740.9 | |
Gross Profit | 1,393.3 | 1,193.9 | 814.4 | 672 | 590.2 | 640.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,185.2 | 872.4 | 441.5 | (293.8) | 1.411558 | 9.570223 | |
Total Operating Expenses | 208.1 | 321.5 | 372.9 | 965.8 | 588.8 | 825.2 | |
R&D Expenses | 152.2 | 153.7 | 133.8 | 136.5 | 137.3 | 148.1 | |
Selling General & Admin Expenses | 148.7 | 184.1 | 196.6 | 238.8 | 203.6 | 402.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.000993) | (23.55) | (26.79) | (24.29) | (3.504441) | (3.180502) | |
Interest Income | 79.16 | 55.99 | 55.28 | 46.05 | 63.33 | 33.24 | |
Income Tax Expense | 158.1 | 134.5 | 62.94 | 14.29 | 47.91 | 32.93 | |
Net Income | |||||||
Net Income | 1,004.4 | 724.9 | 379 | (296.3) | 83.8 | 79.64 | |
Supplemental | |||||||
EBIT | 921.2 | 648 | 312 | 93.46 | 1.411558 | - | |
EBITDA | 954.8 | 699.7 | 373.5 | 153 | 84.14 | - | |