
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,858.9 | 1,971.1 | 1,945.8 | 2,099.1 | 2,086.8 | 2,020.3 | |
COGS | 945.2 | 979.4 | 978.4 | 1,022.6 | 1,043.9 | 1,030.3 | |
Gross Profit | 913.7 | 991.7 | 967.4 | 1,076.5 | 1,042.9 | 990 | |
Operating Expenses & Income | |||||||
Operating Income | 461.1 | 694.3 | 664.2 | 629.7 | 943 | 806.6 | |
Total Operating Expenses | 452.6 | 297.4 | 303.2 | 446.7 | 1,143.8 | 707.6 | |
R&D Expenses | 2.249414 | 0.428082 | 0.188207 | 2.156327 | 6.130228 | 6.398184 | |
Selling General & Admin Expenses | 105.6 | 138.6 | 132.6 | 137.2 | 34.34 | 137.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (160.1) | (310.2) | (263.3) | (259.6) | (215.7) | (206) | |
Interest Income | 15.7 | 16.2 | 15.88 | 12.83 | 11.36 | 10.56 | |
Income Tax Expense | 94.98 | 111.3 | 117.4 | 142.6 | - | 62.15 | |
Net Income | |||||||
Net Income | 308.7 | 476 | 472.4 | 416.9 | 507.5 | 453.3 | |
Supplemental | |||||||
EBIT | 806.2 | 866.7 | 789.4 | 735.3 | - | - | |
EBITDA | 1,196 | 1,501.6 | 1,435.4 | 1,406.7 | - | - | |