

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,001 | 2,360.3 | 2,397.7 | 513.7 | 4,157.6 | 4,310.8 | |
COGS | 846.9 | 1,070.8 | 1,095.4 | 271.2 | 1,916.1 | 1,944.4 | |
Gross Profit | 1,154.1 | 1,287.8 | 1,302.4 | 242.5 | 2,241.5 | 2,367.1 | |
Operating Expenses & Income | |||||||
Operating Income | 545.2 | 613.3 | 532.6 | 663.7 | 882.6 | 958.9 | |
Total Operating Expenses | 634.1 | 609.8 | 769.7 | 154.2 | 1,358.9 | 1,449.7 | |
R&D Expenses | 268.9 | 217.4 | 270.2 | 55.36 | 55.69 | 463.6 | |
Selling General & Admin Expenses | 115 | 128 | 128.5 | 28.75 | 29.86 | 220.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.65) | (20.75) | (3.112746) | (76.4) | (9.137174) | (70.72) | |
Interest Income | 2.409117 | 2.420401 | 12.06 | 26.9 | 21 | - | |
Income Tax Expense | 104.3 | 117 | 116.5 | 14.91 | 153.5 | 171.6 | |
Net Income | |||||||
Net Income | 421.1 | 494.3 | 405.1 | 40.97 | 583.6 | (253.8) | |
Supplemental | |||||||
EBIT | 538.8 | 626.3 | 546.8 | 663.7 | 811.7 | 898.7 | |
EBITDA | 722 | 822.3 | 732.9 | 1,207.8 | 1,386.5 | 1,534.4 | |