
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,881.6 | 1,216.3 | 1,613.3 | 1,972.1 | 2,467 | 2,581.2 | |
COGS | 2,723.1 | 428.5 | 518.9 | 615.9 | 779 | 807.8 | |
Gross Profit | 5,158.5 | 787.8 | 1,094.4 | 1,356.2 | 1,688 | 1,773.4 | |
Operating Expenses & Income | |||||||
Operating Income | 542.8 | 82.3 | 154.8 | 228.5 | 254 | 353.5 | |
Total Operating Expenses | 4,638.3 | 711.5 | 939.6 | 1,127.7 | 1,434 | 1,420 | |
R&D Expenses | 1,061.2 | 138.4 | 260.4 | 183.9 | 245 | 182.6 | |
Selling General & Admin Expenses | 756.3 | 129.9 | 196.4 | 241.9 | 304 | 238 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (175.5) | (21.7) | (39.4) | (48.2) | (48.08) | (30.35) | |
Interest Income | 2.71404 | 1 | 1.8 | 1.8 | 1.2 | - | |
Income Tax Expense | 96.8 | 5.1 | 15 | 31 | 41.6 | 63.89 | |
Net Income | |||||||
Net Income | 269.6 | 48.6 | 104.1 | 146 | 166 | 271.1 | |
Supplemental | |||||||
EBIT | 541.9 | 74.8 | 155 | 228 | 253 | 353.5 | |
EBITDA | 1,401.3 | 198.8 | 317.2 | 428 | 481 | 557.4 | |