
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,947.8 | 6,359.2 | 6,075.9 | 5,370.8 | 4,199.1 | 3,939.4 | |
COGS | 1,118.3 | 1,482.2 | 1,659.1 | 1,482.1 | 1,245.9 | 1,254.4 | |
Gross Profit | 3,829.5 | 4,877 | 4,416.8 | 3,888.7 | 2,953.2 | 2,685 | |
Operating Expenses & Income | |||||||
Operating Income | 905.6 | 1,136.3 | 708.4 | 215.9 | 459.2 | 322.2 | |
Total Operating Expenses | 2,923.9 | 3,740.7 | 3,708.4 | 3,672.7 | 3,739.9 | 2,948.2 | |
R&D Expenses | 284.3 | 388.2 | 446.3 | 466.2 | 472.1 | 453 | |
Selling General & Admin Expenses | 299.8 | 389.3 | 488.3 | 653.5 | 1,134.6 | 1,393.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.88) | (15.06) | (11.56) | (10.13) | (6.416981) | (6.936652) | |
Interest Income | 24.42 | 38.53 | 38.46 | 14.11 | 7.632887 | 6.401792 | |
Income Tax Expense | 114.6 | 174.7 | 119 | 44.99 | - | 6.991588 | |
Net Income | |||||||
Net Income | 782.3 | 970.9 | 592.6 | 174.3 | 292.1 | 254.8 | |
Supplemental | |||||||
EBIT | 746.5 | 961.5 | 570.2 | 232.4 | - | - | |
EBITDA | 866.9 | 1,124.2 | 775.5 | 465.5 | - | - | |