

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,159.1 | 4,292 | 4,177.8 | 4,084.8 | 4,487.2 | 4,357.7 | |
COGS | 1,535.8 | 1,506.6 | 1,357.8 | 1,382.4 | 1,747.7 | 1,722.5 | |
Gross Profit | 2,623.3 | 2,785.5 | 2,819.9 | 2,702.3 | 2,739.5 | 2,635.2 | |
Operating Expenses & Income | |||||||
Operating Income | 91.94 | 515.4 | 746.3 | 116.3 | 206.9 | 228.8 | |
Total Operating Expenses | 2,531.4 | 2,269.7 | 2,073 | 2,586 | 2,532.6 | 2,406.5 | |
R&D Expenses | 241.9 | 264.7 | 123.8 | 248.4 | 109.3 | 81.29 | |
Selling General & Admin Expenses | 167 | 160 | 1,733.8 | 269.7 | 256.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.82) | (19.52) | (13.26) | (16.17) | (26.5) | (24.56) | |
Interest Income | 0.044 | 29.85 | 0.063 | 1.757 | 6.591 | - | |
Income Tax Expense | (31.64) | 179.1 | 268.9 | 128.5 | 95.46 | 97.48 | |
Net Income | |||||||
Net Income | (1,238.8) | 29.63 | 534.1 | 299.1 | 48.2 | 70.42 | |
Supplemental | |||||||
EBIT | (1,256.6) | 221.6 | 813.2 | 443.7 | 206.9 | 193.2 | |
EBITDA | (655.3) | 705.1 | 1,176.5 | 713.3 | 468.4 | 435.7 | |