
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,051.6 | 1,484.3 | 1,157.3 | 1,137.9 | 1,703.2 | 1,623.5 | |
COGS | 907.6 | 692.8 | 542.2 | 476.4 | 592.5 | 561.9 | |
Gross Profit | 1,144.1 | 791.5 | 615.1 | 661.5 | 1,110.7 | 1,061.6 | |
Operating Expenses & Income | |||||||
Operating Income | 487.7 | 204.5 | 23.14 | (15.07) | 165.8 | 105.8 | |
Total Operating Expenses | 681.2 | 721.1 | 618.6 | 1,152.9 | 1,537.4 | 1,517.7 | |
R&D Expenses | 341.3 | 405.1 | 316.6 | 327.2 | 423.8 | 430.4 | |
Selling General & Admin Expenses | 138.4 | 122.2 | 97.63 | 349.4 | 521.2 | 525.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.526) | (1.08) | (4.993) | (5.595) | (9.422) | (9.426) | |
Interest Income | 0.642 | 1.898 | 9.205 | 26.48 | 12.07 | 12.13 | |
Income Tax Expense | 48.31 | 22.31 | (7.74) | - | - | - | |
Net Income | |||||||
Net Income | 444.9 | 152.7 | 28.64 | 20.97 | 108.4 | 85.39 | |
Supplemental | |||||||
EBIT | 487.7 | 204.5 | 23.14 | - | - | - | |
EBITDA | 600.4 | 314.1 | 110.6 | - | - | - | |