

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,698.6 | 3,266 | 2,997.8 | 2,782.9 | 2,730.2 | 2,674.2 | |
COGS | 420.3 | 1,329.8 | 1,500.7 | 1,496.4 | 1,456 | 1,481.5 | |
Gross Profit | 1,278.3 | 1,936.2 | 1,497.1 | 1,286.5 | 1,274.2 | 1,192.7 | |
Operating Expenses & Income | |||||||
Operating Income | 906 | 843.7 | 139.1 | (1,960.9) | (919.2) | (820.3) | |
Total Operating Expenses | 372.3 | 1,092.5 | 1,358 | 3,247.4 | 2,193.4 | 2,013 | |
R&D Expenses | 95.7 | 187.9 | 246.8 | 218.7 | 186.2 | 180.9 | |
Selling General & Admin Expenses | 225.9 | 594.2 | 748.1 | 760.6 | 746.3 | 770.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.7) | (74.5) | (178.9) | (188.3) | (177.6) | (195) | |
Interest Income | 0.3 | 1.3 | 5.5 | 2.6 | 2.2 | 2.4 | |
Income Tax Expense | 196.1 | 187.2 | (19) | (79.5) | 24.1 | 18.4 | |
Net Income | |||||||
Net Income | 704.2 | 548.7 | (10.1) | (2,052) | (1,131.8) | (1,048.4) | |
Supplemental | |||||||
EBIT | 900.6 | 810.4 | 149.8 | (1,943.2) | (930.1) | (836.4) | |
EBITDA | 953.3 | 1,094 | 607 | (1,489.8) | (488.1) | (382.2) | |