
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,853.9 | 2,637.6 | 2,041.4 | 2,378.5 | 2,210.8 | 2,361.2 | |
COGS | 840.5 | 1,124.9 | 1,167.8 | 1,109 | 1,082.5 | 1,097.8 | |
Gross Profit | 1,013.4 | 1,512.7 | 873.7 | 1,269.5 | 1,128.2 | 1,263.3 | |
Operating Expenses & Income | |||||||
Operating Income | 733.9 | 1,228.2 | 643.3 | 986.7 | 853.2 | 1,012.3 | |
Total Operating Expenses | 284.6 | 309 | 230.4 | 282.8 | 275.1 | 251.1 | |
R&D Expenses | 2.113 | 0.277 | 8.158 | 38.3 | 29.48 | 14.25 | |
Selling General & Admin Expenses | 129.3 | 138.9 | 129.7 | 138.2 | 150.9 | 119.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.99) | (2.685) | (2.003) | (0.488) | (3.957) | (9.188) | |
Interest Income | 0.427 | 3.38 | 8.479 | 6.15 | 6.257 | 2.702 | |
Income Tax Expense | 160 | 237.2 | 129.3 | 179.1 | 170.2 | 208.8 | |
Net Income | |||||||
Net Income | 564.9 | 984.2 | 504.6 | 831.1 | 686.8 | 820.5 | |
Supplemental | |||||||
EBIT | 728.8 | 1,203.7 | 635.9 | 1,010.7 | 860.9 | 1,030.1 | |
EBITDA | 922 | 1,411.8 | 863.5 | 1,255 | 1,118 | 1,304.5 | |