
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,142 | 2,811.3 | 2,637.7 | 2,744.7 | 2,456.2 | 2,456.2 | |
COGS | 2,183.8 | 1,691.7 | 1,440.9 | 1,579.4 | 1,497.7 | 1,497.7 | |
Gross Profit | 1,958.1 | 1,119.6 | 1,196.8 | 1,165.3 | 958.5 | 958.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,119.8 | 527 | 433.3 | 343.4 | 208.9 | 208.9 | |
Total Operating Expenses | 817.1 | 764.7 | 816 | 2,401.3 | 2,247.3 | 2,247.3 | |
R&D Expenses | 409.8 | 415.9 | 450.4 | 455.7 | 449.6 | 449.6 | |
Selling General & Admin Expenses | 192.1 | 152.6 | 162.8 | 366.3 | 300 | 300 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.951) | (4.781) | (1.945) | (5.047) | (0.36) | (0.36) | |
Interest Income | 7.467 | 17.55 | 40.29 | 49.79 | 49.08 | 49.08 | |
Income Tax Expense | 197.2 | 90.27 | 58.11 | - | - | - | |
Net Income | |||||||
Net Income | 940.6 | 459.2 | 405.6 | 444.7 | 310.3 | 310.3 | |
Supplemental | |||||||
EBIT | 1,119.8 | 527 | 433.3 | - | - | - | |
EBITDA | 1,192 | 607.2 | 523 | - | - | - | |