
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,702.9 | 3,155 | 2,676.3 | 2,819.9 | 3,190 | 3,190 | |
COGS | 1,496.2 | 1,287.9 | 1,139.5 | 1,171 | 1,332.7 | 1,332.7 | |
Gross Profit | 2,206.7 | 1,867.2 | 1,536.7 | 1,648.9 | 1,857.3 | 1,857.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,210 | 849.1 | 522.3 | 552.2 | 688.6 | 688.6 | |
Total Operating Expenses | 2,492.8 | 2,305.9 | 2,154 | 2,267.6 | 2,501.4 | 2,501.4 | |
R&D Expenses | 427.6 | 440.6 | 418.1 | 460.9 | 504.6 | 504.6 | |
Selling General & Admin Expenses | 547.6 | 558.1 | 577.3 | 617 | 648.9 | 648.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.82) | (3.719) | (3.806) | (3.587) | (6.846) | (6.846) | |
Interest Income | 2.627 | 6.379 | 27.35 | 24.77 | 15.7 | 15.7 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,014.6 | 715.5 | 448.8 | 542.4 | 554 | 554 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 1,334.2 | 959.8 | - | - | - | - | |