

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,687 | 3,009.7 | 2,484.8 | 2,610 | 2,530.4 | 2,661.5 | |
COGS | 1,743.3 | 1,434.2 | 1,070.6 | 1,045.2 | 1,052.6 | 1,113.5 | |
Gross Profit | 1,943.7 | 1,575.5 | 1,414.2 | 1,564.8 | 1,477.7 | 1,548 | |
Operating Expenses & Income | |||||||
Operating Income | 791.6 | 362.2 | 105.9 | 166.1 | 111.2 | 193 | |
Total Operating Expenses | 1,202.9 | 1,283.9 | 1,308.2 | 1,398.7 | 1,366.5 | 1,355 | |
R&D Expenses | 383.1 | 420.4 | 431.8 | 477.7 | 449 | 452.5 | |
Selling General & Admin Expenses | 109.7 | 102.6 | 96.21 | 99.48 | 98.31 | 305 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.26) | (8.852) | (10.63) | (13.11) | (13.17) | (12.77) | |
Interest Income | 1.141 | 3.302 | 20.73 | 30.14 | 23.67 | 22.55 | |
Income Tax Expense | 133 | 20.57 | 8.733 | 62.38 | 23.18 | 10.21 | |
Net Income | |||||||
Net Income | 652.3 | 332.8 | 250 | 189.5 | 105.2 | 168.9 | |
Supplemental | |||||||
EBIT | 791.6 | 362.2 | 269.1 | 265 | 111.2 | 150.6 | |
EBITDA | 917 | 510 | 420.8 | 408.8 | 234.1 | 267.2 | |