
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,559.5 | 1,790.9 | 1,731.8 | 1,741.2 | 1,607.3 | 1,556.8 | |
COGS | 538.2 | 686.3 | 752.6 | 741.9 | 732.9 | 741.4 | |
Gross Profit | 1,021.3 | 1,104.7 | 979.2 | 999.3 | 874.4 | 815.3 | |
Operating Expenses & Income | |||||||
Operating Income | 779.6 | 917.5 | 862.6 | 824 | 846.4 | 706.8 | |
Total Operating Expenses | 241.7 | 187.2 | 116.6 | 175.3 | 760.9 | 496.4 | |
R&D Expenses | - | - | 0.128573 | 2.283069 | 10.03 | 11.76 | |
Selling General & Admin Expenses | 70.57 | 73.14 | 69.72 | 75.43 | 18 | (8.195803) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (180.6) | (150) | (114.7) | (95.56) | (74.94) | (67.21) | |
Interest Income | 14.11 | 13.37 | 6.933735 | 3.023658 | 3.621803 | 1.712356 | |
Income Tax Expense | 42.13 | 131.9 | 139.6 | 129.3 | - | 50.69 | |
Net Income | |||||||
Net Income | 681.5 | 728.8 | 678.5 | 651.1 | 521.6 | 466.7 | |
Supplemental | |||||||
EBIT | 943.7 | 1,049.3 | 963.7 | 933.8 | - | - | |
EBITDA | 1,353.4 | 1,541.8 | 1,465.5 | 1,435 | - | - | |