
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,344.8 | 1,177.1 | 1,598.4 | 1,882 | 2,109.4 | 4,063.4 | |
COGS | 817.2 | 743.9 | 911.9 | 987 | 1,115.1 | 2,102 | |
Gross Profit | 527.6 | 433.2 | 686.5 | 895.1 | 994.3 | 1,961.4 | |
Operating Expenses & Income | |||||||
Operating Income | 102.2 | 349.8 | 172.9 | 352.2 | 344.6 | 721.3 | |
Total Operating Expenses | 417.5 | 75.41 | 513.6 | 542.9 | 649.8 | 1,240.1 | |
R&D Expenses | 197.1 | 41.48 | 172.7 | 201.5 | 214.8 | 423.1 | |
Selling General & Admin Expenses | 72.48 | 45.8 | 60.66 | 58.78 | 51.56 | 162.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.1) | (23.27) | (15.92) | (17.83) | (14.12) | (51.84) | |
Interest Income | 1.141009 | 5.301481 | 8.669272 | 11.9 | 4.5113 | - | |
Income Tax Expense | 9.680468 | 14.47 | 3.941073 | 7.653175 | 3.916458 | 13.41 | |
Net Income | |||||||
Net Income | 92.39 | 328 | 168.9 | 339.5 | 344.3 | 706 | |
Supplemental | |||||||
EBIT | 116.2 | 70.41 | 188.8 | 362.5 | 361.3 | 752.7 | |
EBITDA | 179.4 | 119.8 | 235.3 | 410.2 | 396.8 | 853 | |