
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,296 | 542.2 | 1,073.9 | 816 | 1,055.3 | 845.1 | |
COGS | 594.7 | 269.7 | 560.2 | 413.4 | 526.4 | 462.2 | |
Gross Profit | 701.4 | 272.5 | 513.7 | 402.6 | 528.9 | 382.8 | |
Operating Expenses & Income | |||||||
Operating Income | 474.9 | 124.7 | 279.6 | 176.4 | 287.8 | 140.9 | |
Total Operating Expenses | 235.6 | 195.2 | 234.1 | 226.1 | 241.1 | 241.9 | |
R&D Expenses | 165.8 | 142.8 | 158.8 | 150.2 | 152.3 | 116.4 | |
Selling General & Admin Expenses | 52.93 | 40.57 | 60.09 | 64.79 | 71.27 | 35.15 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.371) | (0.292) | (0.242) | (5.074) | (14.76) | (12.61) | |
Interest Income | 5.707 | 7.19 | 19.04 | 11.71 | 29.06 | 23.26 | |
Income Tax Expense | 73.36 | 12.08 | 44.7 | 41.67 | 77 | 56.05 | |
Net Income | |||||||
Net Income | 401.2 | 112.3 | 249.4 | 195.8 | 272.4 | 201.5 | |
Supplemental | |||||||
EBIT | 474.9 | 124.7 | 279.6 | 244.3 | 287.8 | - | |
EBITDA | 498.2 | 147.1 | 301.6 | 264 | 308.5 | 173.7 | |