
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,088 | 1,815 | 1,750.1 | 1,676.2 | 1,390.3 | 1,274.5 | |
COGS | 211.9 | 233.9 | 286.2 | 286 | 286.8 | 282.2 | |
Gross Profit | 1,876.1 | 1,581.1 | 1,464 | 1,390.2 | 1,103.5 | 992.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,027.7 | 778.4 | 592.7 | 453.6 | 197 | 132.6 | |
Total Operating Expenses | 1,060.4 | 1,036.6 | 1,157.4 | 1,222.7 | 1,193.3 | 1,141.9 | |
R&D Expenses | 237.7 | 211.5 | 220.5 | 282.9 | 294 | 257.4 | |
Selling General & Admin Expenses | 363.6 | 337.7 | 368.1 | 368.3 | 335.2 | 187.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.537924) | (1.31831) | (1.418073) | (1.578015) | (1.426723) | (1.393049) | |
Interest Income | 6.074022 | 57.42 | 71.79 | 54.95 | 37.18 | 34.78 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 892.5 | 714 | 465.9 | 342.8 | 131.8 | 87.37 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 1,148.6 | 960.6 | - | - | - | - | |