
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,367 | 2,955 | 2,035.1 | 1,700.3 | 1,550.1 | 1,683.4 | |
COGS | 1,572.1 | 1,408.9 | 1,103.7 | 849.4 | 798.3 | 909.8 | |
Gross Profit | 1,794.9 | 1,546.1 | 931.4 | 851 | 751.8 | 773.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,032.1 | 710.2 | 156.1 | 14.63 | (109.6) | (119) | |
Total Operating Expenses | 762.8 | 836.4 | 775.2 | 836.3 | 861.4 | 892.6 | |
R&D Expenses | 650.8 | 714.8 | 645.6 | 678.4 | 694.5 | (153.3) | |
Selling General & Admin Expenses | 59.88 | 73.38 | 76.25 | 91.01 | 118.4 | (21.82) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.472) | (0.343) | (0.175) | (3.403) | (5.742) | 0.466 | |
Interest Income | 7.732 | 17.45 | 34.03 | 38.51 | 31.32 | 22.72 | |
Income Tax Expense | 161 | 124.5 | 33.26 | 27.69 | 5.51 | 28.28 | |
Net Income | |||||||
Net Income | 880.3 | 723.5 | 180.6 | 157.2 | 77.64 | 116.3 | |
Supplemental | |||||||
EBIT | 1,041.8 | 848.4 | 214 | 183.3 | (109.6) | - | |
EBITDA | 1,110.6 | 978.3 | 353.9 | 367.5 | 59.34 | (42.04) | |