| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,132.1 | 1,071.5 | 985.5 | 978.7 | 651.9 | 567 | |
COGS | 558 | 543.6 | 571.5 | 557.5 | 311 | 408.2 | |
Gross Profit | 574.1 | 527.9 | 414 | 421.2 | 651.9 | 605.3 | |
Operating Expenses & Income | |||||||
Operating Income | 473 | 365.6 | 224.2 | 259 | 744 | 707.1 | |
Total Operating Expenses | 101.1 | 162.3 | 189.8 | 162.2 | (92.19) | (503) | |
R&D Expenses | 59.71 | 54.21 | 45.36 | 51.94 | 46.4 | 63.18 | |
Selling General & Admin Expenses | 59.32 | 51.64 | 57.43 | 55.21 | 40.07 | 106.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.054161) | (6.132899) | (4.064415) | (1.913852) | (0.384917) | (1.584626) | |
Interest Income | 6.962142 | 9.834012 | 12.78 | 8.786629 | 3.121606 | 2.091767 | |
Income Tax Expense | 63.46 | 47.11 | 29.5 | 36.08 | 105.2 | 101 | |
Net Income | |||||||
Net Income | 412.9 | 318.4 | 194.6 | 222.7 | 638.8 | 632.1 | |
Supplemental | |||||||
EBIT | 479.2 | 371.7 | 227.9 | 260.7 | 744 | - | |
EBITDA | 489.5 | 382 | 241.8 | 276.3 | 759.5 | - | |
