
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,289.5 | 2,237.2 | 2,354.6 | 2,263.6 | 2,378.2 | 2,536 | |
COGS | 452.8 | 904.2 | 560.7 | 732.5 | 3.852 | 271.9 | |
Gross Profit | 2,289.5 | 2,237.2 | 2,354.6 | 2,263.6 | 2,378.2 | 2,266.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,430.7 | 307.1 | 1,492.2 | 1,292.4 | 1,559.5 | 1,581 | |
Total Operating Expenses | 858.7 | 1,930.2 | 862.4 | 971.1 | 818.7 | 685.5 | |
R&D Expenses | 200.1 | 177.1 | 52 | 2 | 452 | 239.4 | |
Selling General & Admin Expenses | 182.8 | 227.3 | 249.7 | 236.7 | 573.5 | 603.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (166.1) | (188) | (187.2) | (225.5) | (307.7) | (361.1) | |
Interest Income | 53.53 | 78.33 | 72.29 | 47.34 | 33.59 | 20.2 | |
Income Tax Expense | 762.4 | 187.2 | 565.3 | 472 | 553.2 | 471 | |
Net Income | |||||||
Net Income | 619.7 | 42.83 | 1,134.8 | 859 | 770.9 | 815.3 | |
Supplemental | |||||||
EBIT | 1,407.3 | 418 | 1,492.2 | 1,292.4 | 1,631.9 | - | |
EBITDA | 1,430.3 | 423.7 | 1,887.3 | 1,556.3 | 1,635.7 | 1,714.6 | |