
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,380.4 | 1,568.4 | 1,620.6 | 1,513.1 | 1,424.8 | 1,419.4 | |
COGS | 488 | 674.9 | 913.7 | 925.3 | 862.4 | 868.6 | |
Gross Profit | 892.4 | 893.6 | 706.8 | 587.8 | 562.4 | 550.8 | |
Operating Expenses & Income | |||||||
Operating Income | 174.2 | 148.6 | 211.7 | 160.4 | 203.1 | 202.1 | |
Total Operating Expenses | 718.2 | 745 | 495.2 | 427.3 | 1,221.7 | 780.7 | |
R&D Expenses | 52.55 | 112.6 | 143.4 | 214.3 | 144.1 | 126.8 | |
Selling General & Admin Expenses | 61.3 | 72.57 | 103 | 92.42 | 168.1 | 163.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.730829) | (6.786384) | (14.72) | (17.1) | (13) | (12.66) | |
Interest Income | 25.78 | 17.52 | 21.95 | 18.96 | 13.67 | 9.223365 | |
Income Tax Expense | 31.32 | 14.96 | 24.13 | 6.483955 | - | 10.44 | |
Net Income | |||||||
Net Income | 119.8 | 127.3 | 138.4 | 80.33 | 125.4 | 127.2 | |
Supplemental | |||||||
EBIT | 151.2 | 141.8 | 163.6 | 118.4 | - | - | |
EBITDA | 197.6 | 202.9 | 241 | 205.3 | - | - | |