
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,474 | 1,767.5 | 2,059.4 | 1,657.7 | 1,545.6 | 3,073.5 | |
COGS | 568.6 | 629.5 | 828 | 739.1 | 760.1 | 1,436.5 | |
Gross Profit | 905.4 | 1,138 | 1,231.4 | 918.6 | 785.5 | 1,637 | |
Operating Expenses & Income | |||||||
Operating Income | 572.4 | 718.1 | 837.3 | 543.2 | 384.7 | 796.4 | |
Total Operating Expenses | 333 | 419.9 | 394 | 375.4 | 400.8 | 840.6 | |
R&D Expenses | 92.53 | 125.7 | 140.5 | 126.6 | 132.9 | 248.3 | |
Selling General & Admin Expenses | 64.8 | 87.97 | 103.6 | 102 | 98.79 | 193.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.637) | (0.698) | (0.637) | (0.787) | (1.008) | (2.041007) | |
Interest Income | 2.424 | 3.044 | 4.949 | 7.807 | 6.584 | 11.03 | |
Income Tax Expense | 98.49 | 80.37 | 157.1 | 181.4 | 98.24 | 264.7 | |
Net Income | |||||||
Net Income | 500.3 | 680.8 | 725.9 | 430.7 | 347.8 | 637.2 | |
Supplemental | |||||||
EBIT | 599.5 | 761.3 | 883.7 | 539.9 | 381.7 | 780.6 | |
EBITDA | 607.2 | 773.7 | 897.3 | 545.4 | 388.1 | 795.6 | |