
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,220.3 | 1,485.7 | 1,583.4 | 1,606.3 | 1,178.1 | 1,195.3 | |
COGS | 733 | 795.1 | 689 | 856.3 | 639 | 650.5 | |
Gross Profit | 487.3 | 690.6 | 894.4 | 750 | 539.1 | 544.8 | |
Operating Expenses & Income | |||||||
Operating Income | 285.4 | 388.7 | 585.2 | 408.5 | 297.3 | 312.1 | |
Total Operating Expenses | 201.8 | 301.9 | 309.2 | 341.6 | 880.8 | 528.1 | |
R&D Expenses | 75.53 | 65.73 | 63.71 | 77.14 | 73.5 | 69.26 | |
Selling General & Admin Expenses | 181.5 | 122.8 | 168.2 | 148.5 | 55.39 | 180.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.54) | (4.158935) | (2.990218) | (8.338739) | (7.585645) | (7.774486) | |
Interest Income | 48.4 | 23.53 | 13.59 | 35.99 | 11.12 | 7.021063 | |
Income Tax Expense | 93.27 | 107 | 99.57 | 56.25 | - | 35.27 | |
Net Income | |||||||
Net Income | 207 | 291.5 | 493 | 349.7 | 190.1 | 174.4 | |
Supplemental | |||||||
EBIT | 328.6 | 392.6 | 588.4 | 409.6 | - | - | |
EBITDA | 400.5 | 454.6 | 662.6 | 503.6 | - | - | |