
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,820.9 | 8,438.7 | 7,634.4 | 4,401.6 | 4,713.1 | 5,122.3 | |
COGS | 2,371.3 | 2,740.8 | 2,638.7 | 1,933.7 | 1,992 | 2,039 | |
Gross Profit | 4,449.6 | 5,697.9 | 4,995.7 | 2,467.9 | 2,721.1 | 3,083.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,879.1 | 3,112 | 2,558.7 | 375.5 | 529.8 | 831.2 | |
Total Operating Expenses | 4,941.8 | 5,326.7 | 5,075.7 | 4,026.1 | 4,183.3 | 4,291.1 | |
R&D Expenses | 989.1 | 1,118.3 | 1,097.4 | 983.8 | 1,085.9 | 1,139.3 | |
Selling General & Admin Expenses | 718.9 | 797.7 | 734.2 | 617.7 | 674.3 | 699.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (245.5) | (194.4) | (191) | (251.4) | (215.4) | (205.9) | |
Interest Income | 0.5 | 2.1 | 7.6 | 9.2 | 11.4 | 7.9 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,285.5 | 2,237.7 | 1,906.9 | (0.5) | 230 | 478.4 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |