
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,116.4 | 6,682.5 | 677.3 | 723.2 | 759 | 737.4 | |
COGS | 1,567.4 | 2,101.1 | 214.3 | 236.1 | 239.1 | 230.8 | |
Gross Profit | 3,549.1 | 4,581.4 | 463 | 487.1 | 519.9 | 506.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,472.2 | 1,654.2 | 167.1 | 177.7 | 202.1 | 164 | |
Total Operating Expenses | 2,076.9 | 2,927.1 | 296 | 309.4 | 317.8 | 342.7 | |
R&D Expenses | 581.2 | 925.6 | 83.33 | 87.45 | 97.58 | 109.8 | |
Selling General & Admin Expenses | 570.6 | 768.6 | 76.03 | 85.36 | 90.34 | 102.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.88) | (24.46) | (3.26) | (1.886) | (10.71) | (2.395898) | |
Interest Income | 0.542808 | 2.09044 | 0.777 | 7.34 | 2.903 | 1.396 | |
Income Tax Expense | 298.2 | 314.5 | 33.91 | 36.14 | 41.19 | 34.17 | |
Net Income | |||||||
Net Income | 1,133.9 | 1,236.9 | 130.3 | 140.7 | 153.1 | 128.8 | |
Supplemental | |||||||
EBIT | 1,449 | 1,575.9 | 167.5 | 177.7 | 204.5 | 164.5 | |
EBITDA | 1,751.5 | 1,995 | 207.2 | 218.7 | 236.7 | 188.1 | |