
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,897.6 | 2,400.4 | 2,648.8 | 2,218.8 | 2,136.2 | 2,165.9 | |
COGS | 727.9 | 642.4 | 735.6 | 637.8 | 536 | 537.3 | |
Gross Profit | 2,169.7 | 1,757.9 | 1,913.2 | 1,581 | 1,600.1 | 1,628.6 | |
Operating Expenses & Income | |||||||
Operating Income | 871 | 433.3 | 668.6 | 404.8 | 390.5 | 410 | |
Total Operating Expenses | 1,298.7 | 1,324.6 | 1,244.6 | 1,176.3 | 1,745.7 | 1,491.2 | |
R&D Expenses | 64.61 | 71.34 | 83.6 | 82.1 | 86.18 | 94.43 | |
Selling General & Admin Expenses | 150.9 | 163.2 | 189 | 194.1 | 585.9 | 110 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.54) | (14.95) | (14.43) | (10.5) | (7.75257) | (6.649934) | |
Interest Income | 50.39 | 57.69 | 70.36 | 55.69 | 45.52 | 44.39 | |
Income Tax Expense | 220.9 | 113.7 | 172.4 | 100.2 | - | 41.56 | |
Net Income | |||||||
Net Income | 689.5 | 384.7 | 493.6 | 303.5 | 260.4 | 278.5 | |
Supplemental | |||||||
EBIT | 926.9 | 510.8 | 680.4 | 414.2 | - | - | |
EBITDA | 970.3 | 554 | 723 | 454.1 | - | - | |