
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,897.7 | 1,859.9 | 1,623.6 | 1,584.1 | 1,185.2 | 1,199.1 | |
COGS | 1,250 | 854.1 | 689.4 | 540.3 | 394.6 | 398.7 | |
Gross Profit | 1,647.6 | 1,005.8 | 934.3 | 1,043.8 | 790.6 | 800.4 | |
Operating Expenses & Income | |||||||
Operating Income | 335.6 | 98.83 | 137.9 | 323.7 | 160.3 | 119.4 | |
Total Operating Expenses | 1,312 | 906.9 | 801.9 | 720.1 | 630.3 | 681 | |
R&D Expenses | 418.6 | 411.3 | 348.6 | 282.9 | 265.2 | 210 | |
Selling General & Admin Expenses | 125.8 | 122.6 | 128.3 | 126.8 | 115.8 | 85.67 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.018) | (4.638) | (2.496) | (1.033) | (0.57) | (1.13) | |
Interest Income | 2.301 | 7.451 | 27.8 | 21.56 | 19.69 | 12.52 | |
Income Tax Expense | 6.04 | 6.54 | 7.03 | 50.32 | 21.27 | 16.47 | |
Net Income | |||||||
Net Income | 136.5 | 52.82 | 156.1 | 317.6 | 129.8 | 94.17 | |
Supplemental | |||||||
EBIT | 148.6 | 64.43 | 165.6 | 369.2 | 160.3 | - | |
EBITDA | 216.8 | 128.3 | 225.9 | 409.8 | 197.3 | 158.7 | |