
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,577.3 | 3,538.9 | 3,536.3 | 3,590.2 | 3,982.3 | 3,982.3 | |
COGS | 1,104.7 | 1,391.1 | 1,498.1 | 1,756.6 | 1,744.8 | 2,512 | |
Gross Profit | 1,472.6 | 2,147.8 | 2,038.1 | 1,833.7 | 3,982.3 | 3,982.3 | |
Operating Expenses & Income | |||||||
Operating Income | 573.4 | 1,121.4 | 751.4 | 558.9 | 204 | 204 | |
Total Operating Expenses | 899.2 | 1,026.4 | 1,286.7 | 1,274.7 | 3,778.2 | 3,778.2 | |
R&D Expenses | 691.6 | 735.4 | 1,010.6 | 1,030.8 | 1,223 | 1,223 | |
Selling General & Admin Expenses | 105.2 | 132 | 146.7 | 144.3 | 90.12 | 254.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.527523) | (4.354699) | (28.24) | (42.99) | (38.08) | (29.18) | |
Interest Income | 8.431206 | 14.81 | 15.54 | 16.8 | 16.07 | - | |
Income Tax Expense | 14.12 | 4.245922 | 2.992107 | (0.865377) | (29.99) | (29.99) | |
Net Income | |||||||
Net Income | 514.5 | 1,076.8 | 719.5 | 572.6 | 232.3 | 232.3 | |
Supplemental | |||||||
EBIT | 578 | 1,125.9 | 780.1 | 601.9 | 202.3 | 202.3 | |
EBITDA | 777.9 | 1,237.7 | 1,008.3 | 792.4 | 392.9 | 392.9 | |