
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 688.7 | 768.4 | 781.6 | 875.7 | 1,156.4 | 1,241.6 | |
COGS | 323.4 | 343.7 | 363.8 | 419.8 | 565.2 | 853.3 | |
Gross Profit | 365.3 | 424.7 | 417.9 | 455.9 | 1,156.4 | 1,183.1 | |
Operating Expenses & Income | |||||||
Operating Income | 219.1 | 270.1 | 232.1 | 254.7 | 345.4 | 373.9 | |
Total Operating Expenses | 146.2 | 154.5 | 185.8 | 201.1 | 811 | 987.9 | |
R&D Expenses | 61.13 | 77.33 | 87.17 | 97.58 | 106.2 | 159.3 | |
Selling General & Admin Expenses | 86.08 | 94.71 | 100.6 | 89.79 | 41.23 | 163.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.555606) | (1.055519) | (1.211338) | (1.6588) | (3.215718) | (3.677206) | |
Interest Income | 4.900196 | 5.507079 | 5.775294 | 3.635569 | 3.751578 | 2.967649 | |
Income Tax Expense | 22.29 | 27.76 | 20.23 | 27.83 | 83.79 | 74.43 | |
Net Income | |||||||
Net Income | 191.4 | 226.4 | 209.1 | 218.8 | 262.3 | 277.6 | |
Supplemental | |||||||
EBIT | 220.1 | 267.2 | 232.1 | 256 | 346.1 | - | |
EBITDA | 266.7 | 312.1 | 284.1 | 321.3 | 411.4 | - | |