
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,892.6 | 2,840.9 | 2,991 | 3,167.3 | 3,448.6 | 3,441.7 | |
COGS | 1,430.1 | 1,493.4 | 1,258.4 | 1,450.1 | 1,375 | 1,324.6 | |
Gross Profit | 1,462.5 | 1,347.5 | 1,732.6 | 1,717.1 | 2,073.6 | 2,117.1 | |
Operating Expenses & Income | |||||||
Operating Income | 284.5 | 97.42 | 351.1 | 368.4 | 554.4 | 468 | |
Total Operating Expenses | 1,178 | 1,250.1 | 1,381.5 | 1,348.8 | 1,519.2 | 1,649.1 | |
R&D Expenses | 73.97 | 76.95 | 189.4 | 159.7 | 187.9 | - | |
Selling General & Admin Expenses | 126 | 112 | 131 | 163 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.821) | - | - | - | - | - | |
Interest Income | 1.89 | 1.833 | 2.481 | 1.866 | 2.787 | - | |
Income Tax Expense | 82.39 | 21.48 | 67.85 | 85.04 | 137.5 | 116.3 | |
Net Income | |||||||
Net Income | 199.7 | (339.6) | 232.6 | 304.5 | 420.7 | 371.6 | |
Supplemental | |||||||
EBIT | 284.5 | 97.42 | 351.1 | 368.4 | 554.4 | 468 | |
EBITDA | 413.1 | 235.9 | 477.7 | 522.1 | 683.2 | 577.6 | |