
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,022.4 | 5,013.9 | 5,727.3 | 5,735.9 | 5,358.6 | 5,527.9 | |
COGS | 977.1 | 1,262 | 1,461.6 | 1,565.4 | 1,368.5 | 1,428.9 | |
Gross Profit | 3,045.3 | 3,751.8 | 4,265.7 | 4,170.5 | 3,990.1 | 4,099 | |
Operating Expenses & Income | |||||||
Operating Income | 1,015.7 | 1,212.1 | 878 | 624.5 | 573.9 | 706.1 | |
Total Operating Expenses | 2,029.6 | 2,539.7 | 3,387.7 | 3,546 | 4,784.7 | 4,170.1 | |
R&D Expenses | 113.2 | 254.7 | 298.8 | 295.2 | 237.4 | 214.3 | |
Selling General & Admin Expenses | 245.5 | 343 | 413.2 | 512.8 | 2,374.8 | 1,679.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.187444) | (5.964498) | (6.519005) | (18.72) | (18.29) | (20.12) | |
Interest Income | 14.79 | 20.3 | 28.55 | 20.53 | 11.33 | 8.269215 | |
Income Tax Expense | 153.8 | 163.3 | 109.6 | 113.6 | - | 45.93 | |
Net Income | |||||||
Net Income | 862.9 | 1,051.3 | 756.8 | 503.1 | 505.7 | 543.3 | |
Supplemental | |||||||
EBIT | 948.5 | 1,052.2 | 883.6 | 420.8 | - | - | |
EBITDA | 968.1 | 1,110.5 | 954.3 | 516.1 | - | - | |