
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,103 | 1,001.3 | 1,064.1 | 941.9 | 950.3 | 932.6 | |
COGS | 230.4 | 279.1 | 321.4 | 360.4 | 313.7 | 485.8 | |
Gross Profit | 872.6 | 722.2 | 742.6 | 581.5 | 950.3 | 934.4 | |
Operating Expenses & Income | |||||||
Operating Income | 661 | 466.7 | 459.1 | 438.8 | 478.4 | 441.3 | |
Total Operating Expenses | 211.6 | 255.5 | 283.5 | 142.6 | 471.9 | 87.37 | |
R&D Expenses | 80 | 102.7 | 88.51 | 88.43 | 96.41 | 147.5 | |
Selling General & Admin Expenses | 67.99 | 59.38 | 58.36 | 55.36 | 64.05 | 108.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.811351) | (5.445149) | (8.158805) | (4.769834) | (1.773683) | (2.309502) | |
Interest Income | 66.73 | 69.03 | 74.59 | 66.56 | 56.42 | 37.53 | |
Income Tax Expense | 89.41 | 57.46 | 62 | 56.64 | 61.25 | 43.54 | |
Net Income | |||||||
Net Income | 570.7 | 409.5 | 395.9 | 382.4 | 415.6 | 386.6 | |
Supplemental | |||||||
EBIT | 661.9 | 472.1 | 465.7 | 442.9 | 476.8 | - | |
EBITDA | 724.5 | 569 | 579 | 551.1 | 585.1 | - | |