

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,093.3 | 2,448.8 | 2,243.7 | 2,346.3 | 2,435 | 2,563.5 | |
COGS | 541.4 | 622.4 | 620.6 | 195.8 | 1,466.8 | 1,309 | |
Gross Profit | 1,551.9 | 1,826.4 | 1,623.1 | 2,346.3 | 968.1 | 1,254.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,414.2 | 1,050.8 | 578 | 812.9 | 785.5 | 885.9 | |
Total Operating Expenses | 137.7 | 775.6 | 1,045.1 | 1,533.4 | 182.6 | 368.7 | |
R&D Expenses | 77.66 | 78.22 | 114.2 | 63.11 | 63.93 | 62.52 | |
Selling General & Admin Expenses | 67.68 | 83.96 | 115.2 | 113.1 | 118.7 | 124.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (341.7) | (332.8) | (343.2) | (380.7) | (344.1) | (343) | |
Interest Income | 302.8 | 182.7 | 72.42 | 358.6 | 62.15 | 216.4 | |
Income Tax Expense | 153.4 | 304.7 | 39.13 | 192.2 | (40.88) | (20.79) | |
Net Income | |||||||
Net Income | 189.6 | 827.7 | (175.2) | 271.8 | (163.2) | (141.5) | |
Supplemental | |||||||
EBIT | 778.2 | 1,040.4 | 741.2 | 857.4 | 194.8 | 241.2 | |
EBITDA | 1,406.7 | 1,653.3 | 1,383.9 | 1,526.9 | 921.6 | 972.2 | |