
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,411.2 | 1,106.1 | 913.3 | 1,130 | 1,473.9 | 1,517.1 | |
COGS | 676.3 | 672 | 580.1 | 688.6 | 812.9 | 821 | |
Gross Profit | 734.9 | 434.1 | 333.2 | 441.3 | 661 | 696.1 | |
Operating Expenses & Income | |||||||
Operating Income | 639.1 | 258 | 161 | 288.3 | 418.5 | 429.7 | |
Total Operating Expenses | 95.74 | 176.1 | 172.2 | 153 | 242.5 | 442.1 | |
R&D Expenses | 180 | 193.1 | 135.8 | 159.5 | 153.1 | 154.4 | |
Selling General & Admin Expenses | 59.85 | 66.25 | 71.75 | 92.23 | 100.2 | 119.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.06) | (2.037062) | (10.31) | (5.655993) | (8.216536) | (8.216535) | |
Interest Income | 52.22 | 51.34 | 54.13 | 84.44 | 22.61 | 24.69 | |
Income Tax Expense | 60.09 | 7.972028 | 4.849724 | 25.61 | 48.99 | 40.77 | |
Net Income | |||||||
Net Income | 576 | 228.4 | 150.1 | 252.8 | 369.6 | 369.7 | |
Supplemental | |||||||
EBIT | 639.9 | 243.6 | 171.1 | 284.2 | 426.5 | - | |
EBITDA | 782.2 | 403.1 | 342.4 | 445.4 | 548.8 | - | |