

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,742.8 | 1,712.6 | 1,767 | 1,359.2 | 1,645 | 2,488.4 | |
COGS | 969.4 | 924 | 1,198 | 1,107.7 | 1,185.1 | 1,549.9 | |
Gross Profit | 773.4 | 788.6 | 569 | 251.5 | 459.9 | 938.5 | |
Operating Expenses & Income | |||||||
Operating Income | 334.6 | 302.2 | (87.6) | (361.4) | (192.2) | 251.3 | |
Total Operating Expenses | 438.8 | 486.4 | 656.6 | 612.9 | 652.1 | 687.2 | |
R&D Expenses | 214.2 | 220.7 | 307.8 | 302.2 | 303.9 | 331.6 | |
Selling General & Admin Expenses | 241.4 | 265.7 | 348.8 | 310.7 | 348.2 | 355.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (80.2) | (80.2) | (35.5) | (33.8) | (22.2) | (23.6) | |
Interest Income | 5.7 | 6.1 | 40.8 | 61.3 | 34.4 | 28.4 | |
Income Tax Expense | 65.8 | 36.2 | 29.2 | 140.8 | (198) | (165.8) | |
Net Income | |||||||
Net Income | 397.3 | 198.9 | (131.6) | (546.5) | 25.9 | 439.9 | |
Supplemental | |||||||
EBIT | 334.6 | 315.3 | (66.9) | (371.9) | (149.9) | 297.7 | |
EBITDA | 511.7 | 482.4 | 188.7 | (81.6) | 106.8 | 552.2 | |