
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,812.9 | 2,117.3 | 2,425.4 | 2,310.8 | 2,406.9 | 2,416.7 | |
COGS | 889.8 | 995.8 | 1,196.1 | 1,145.9 | 1,109.1 | 1,101.3 | |
Gross Profit | 923.1 | 1,121.4 | 1,229.3 | 1,164.9 | 1,297.8 | 1,315.4 | |
Operating Expenses & Income | |||||||
Operating Income | 581.1 | 845.3 | 823.8 | 738.6 | 802.8 | 821.5 | |
Total Operating Expenses | 342 | 276.2 | 405.5 | 426.2 | 1,604 | 988 | |
R&D Expenses | 123.4 | 122.6 | 148.7 | 159.5 | 164 | 168.6 | |
Selling General & Admin Expenses | 73.96 | 105.1 | 101.4 | 108.4 | 148 | 219.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.803308) | (1.117692) | (1.271734) | (1.177371) | - | - | |
Interest Income | 4.537328 | 18.66 | 43.09 | 42.97 | 49.65 | 35.21 | |
Income Tax Expense | 70.39 | 108 | 116.2 | 95.12 | - | 59.32 | |
Net Income | |||||||
Net Income | 511.1 | 730.1 | 744.8 | 649.2 | 719.1 | 726.6 | |
Supplemental | |||||||
EBIT | 583.3 | 839.2 | 862.3 | 745.5 | - | - | |
EBITDA | 608.1 | 868.1 | 895.9 | 778.4 | - | - | |