
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,794.4 | 2,824.3 | 2,441.2 | 2,146.3 | 1,833 | 1,824.9 | |
COGS | 954.6 | 960.3 | 1,046.8 | 856.3 | 745.2 | 817.7 | |
Gross Profit | 1,839.8 | 1,864 | 1,394.4 | 1,289.9 | 1,833 | 1,822.4 | |
Operating Expenses & Income | |||||||
Operating Income | 544.6 | 561.9 | 178.6 | 206.4 | 68.08 | 43.69 | |
Total Operating Expenses | 1,295.2 | 1,302 | 1,215.8 | 1,083.6 | 1,764.9 | 1,077.8 | |
R&D Expenses | 489 | 525.5 | 513.1 | 455.4 | 397.6 | 567.6 | |
Selling General & Admin Expenses | 215.2 | 167 | 176.4 | 160.6 | 231.4 | 340.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.216828) | (1.900868) | (1.824417) | (2.354096) | (0.401663) | (0.410536) | |
Interest Income | 6.26545 | 14.16 | 7.537416 | 21.38 | 14.3 | 9.980362 | |
Income Tax Expense | 54.55 | 24.5 | (13.65) | 4.924596 | 25.42 | 26.62 | |
Net Income | |||||||
Net Income | 504.1 | 572.9 | 194.8 | 204.3 | 35.04 | 51.44 | |
Supplemental | |||||||
EBIT | 559.9 | 599.3 | 182.7 | 210.5 | 60.46 | - | |
EBITDA | 591.6 | 637.8 | 222.3 | 242.5 | 92.5 | - | |