
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,165.2 | 1,277.7 | 1,151.1 | 996.3 | 1,230.9 | 2,222.9 | |
COGS | 489.8 | 511 | 509.6 | 453.6 | 673.5 | 1,182.2 | |
Gross Profit | 675.4 | 766.7 | 641.5 | 542.8 | 557.4 | 1,040.7 | |
Operating Expenses & Income | |||||||
Operating Income | 380.8 | 422.4 | 277.4 | 345.7 | 229.6 | 398.8 | |
Total Operating Expenses | 293.5 | 344.3 | 199.2 | 197.1 | 327.8 | 641.8 | |
R&D Expenses | 67.03 | 79.48 | 90.81 | 66.56 | 83.48 | 142.5 | |
Selling General & Admin Expenses | 117.4 | 122.1 | 113.2 | 119 | 138.3 | 209.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.641) | (0.371) | (0.989) | (3.390306) | (0.496) | (45.73) | |
Interest Income | 19.81 | 61.98 | 25.93 | 6.574826 | 0.258 | 0.995636 | |
Income Tax Expense | 85.16 | 82.56 | 91.39 | 69.71 | 38.51 | 81.31 | |
Net Income | |||||||
Net Income | 358.2 | 358.1 | 326 | 530.9 | 214 | 403.2 | |
Supplemental | |||||||
EBIT | 380.8 | 438.8 | 415 | 189.9 | 227.4 | 396.9 | |
EBITDA | 433.9 | 505.2 | 498.9 | 263.6 | 343.7 | 572.4 | |