
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 898.5 | 1,008.8 | 1,153.7 | 1,349 | 1,592.8 | 1,625.1 | |
COGS | 239.1 | 267.7 | 291.4 | 350.7 | 504.2 | 439.7 | |
Gross Profit | 659.3 | 741.1 | 862.3 | 998.3 | 1,088.6 | 1,185.4 | |
Operating Expenses & Income | |||||||
Operating Income | 188.8 | 192.7 | 253.1 | 277.9 | 399.7 | 379.5 | |
Total Operating Expenses | 470.6 | 548.4 | 609.2 | 720.4 | 688.9 | 896.4 | |
R&D Expenses | 64.79 | 70.82 | 82.47 | 105.1 | 77.03 | 107.6 | |
Selling General & Admin Expenses | 159 | 175.2 | 206.1 | 240.6 | 171.9 | 695.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.583906) | (1.81708) | (1.424876) | (2.976029) | (3.553875) | (3.489519) | |
Interest Income | 4.794901 | 5.606116 | 9.855278 | 16.07 | 19.29 | 14.2 | |
Income Tax Expense | 41.1 | 46.22 | 58.29 | 74.67 | 92.14 | 73.7 | |
Net Income | |||||||
Net Income | 95.47 | 97.89 | 101.6 | 113.3 | 154.1 | 157.2 | |
Supplemental | |||||||
EBIT | 167.4 | 178.4 | 240.3 | 286.7 | 399.7 | - | |
EBITDA | 221.1 | 236.4 | 307.5 | 358.9 | 504.5 | - | |