

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,620.7 | 3,632.7 | 4,386.5 | 4,015 | 4,769.5 | 6,020.9 | |
COGS | 1,898.7 | 2,072.3 | 2,507.7 | 2,295.4 | 2,764.6 | 3,367.4 | |
Gross Profit | 1,722 | 1,560.3 | 1,878.9 | 1,719.6 | 2,004.9 | 2,653.5 | |
Operating Expenses & Income | |||||||
Operating Income | 527.5 | 257.2 | 384.9 | 191.2 | 310.8 | 850.4 | |
Total Operating Expenses | 3,093.2 | 3,375.4 | 4,001.7 | 3,823.7 | 4,458.7 | 5,170.4 | |
R&D Expenses | 536.7 | 624.7 | 750.6 | 767.5 | 848.3 | 924.9 | |
Selling General & Admin Expenses | 634.1 | 645.9 | 706.1 | 731.3 | 820 | 859.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.84) | (47.05) | (93.07) | (98.61) | (91.76) | (71.09) | |
Interest Income | 2.051 | 6.747 | 45.01 | 62.12 | 55.02 | 64.77 | |
Income Tax Expense | (37.45) | 29.6 | - | - | - | - | |
Net Income | |||||||
Net Income | 500.2 | 152.9 | 254.8 | 83.96 | 123.3 | 654.4 | |
Supplemental | |||||||
EBIT | 486.2 | 257.2 | 416.7 | 218.5 | 248.1 | 796.7 | |
EBITDA | 627.6 | 369.8 | 558.9 | 351.9 | 388.4 | 971.8 | |