

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,362.7 | 2,394.7 | 2,915.2 | 3,035.8 | 2,856.6 | 2,910.2 | |
COGS | 813.8 | 900.8 | 950 | 1,050.8 | 945.5 | 925.6 | |
Gross Profit | 1,548.9 | 1,494 | 1,965.2 | 1,985.1 | 1,911.1 | 1,984.6 | |
Operating Expenses & Income | |||||||
Operating Income | 343.1 | 81.32 | 222.2 | (237.9) | 287.3 | 397.7 | |
Total Operating Expenses | 1,205.8 | 1,412.6 | 1,743 | 2,223 | 2,569.3 | 2,051.1 | |
R&D Expenses | 56.72 | 52.13 | 72.5 | 78.97 | 70.36 | 71.08 | |
Selling General & Admin Expenses | 190.9 | 223.7 | 243.1 | 285.8 | 460.4 | (171.6) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (32.77) | (37.58) | (35.8) | (36.35) | (18.98) | (18.33) | |
Interest Income | 13.97 | 10.25 | 9.471813 | 6.976563 | 9.592404 | 7.800055 | |
Income Tax Expense | 69.73 | 36.59 | 58.57 | 12.69 | - | 36.08 | |
Net Income | |||||||
Net Income | 303.9 | 20.45 | 105.6 | (309.5) | 164.9 | 164.9 | |
Supplemental | |||||||
EBIT | 424.9 | 129.8 | 256.3 | (206.6) | - | - | |
EBITDA | 472.4 | 184.2 | 305.3 | (150) | - | - | |