
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,680.8 | 3,234 | 3,512 | 3,609 | 3,440 | 3,391.8 | |
COGS | 634.7 | 1,454 | 1,534 | 1,470 | 1,443 | 1,467 | |
Gross Profit | 1,046.1 | 1,780 | 1,978 | 2,139 | 1,997 | 1,924.8 | |
Operating Expenses & Income | |||||||
Operating Income | 435.4 | 654 | (3,589) | 783 | 579 | (4,827.3) | |
Total Operating Expenses | 619.7 | 1,145 | 5,567 | 1,356 | 1,423 | 6,752 | |
R&D Expenses | 114.5 | 143 | 228 | 117 | 104.3 | 117 | |
Selling General & Admin Expenses | 259.5 | 400 | 433 | 478 | 512 | 387 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10) | (44) | (94) | (98) | (81.78) | (40.35) | |
Interest Income | 0.753 | 2 | 16 | 24 | 16 | - | |
Income Tax Expense | 116.4 | 143 | 139 | 160 | 119.4 | 113.6 | |
Net Income | |||||||
Net Income | 341 | 394 | (3,851) | 513 | (4,711.2) | (5,011) | |
Supplemental | |||||||
EBIT | 470.1 | 581 | (3,618) | 783 | 579 | - | |
EBITDA | 579 | 977 | (3,193) | 1,159 | 980.4 | (4,669.7) | |