
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,457.4 | 1,805.2 | 1,942.4 | 2,577.9 | 3,040.8 | 3,114.1 | |
COGS | 420.3 | 534.6 | 616.4 | 1,018.8 | 1,167.6 | 1,173.2 | |
Gross Profit | 1,037 | 1,270.5 | 1,326.1 | 1,559.1 | 1,873.1 | 1,940.9 | |
Operating Expenses & Income | |||||||
Operating Income | 224.9 | 337.2 | 448.7 | 609.3 | 797 | 788.8 | |
Total Operating Expenses | 812.1 | 933.3 | 877.4 | 949.8 | 2,243.8 | 1,778.8 | |
R&D Expenses | 45.63 | 64.43 | 79.38 | 71.94 | 69.42 | 66.61 | |
Selling General & Admin Expenses | 85.76 | 90.58 | 96.69 | 110.4 | 911.5 | 720 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.4) | (8.320168) | (7.622885) | (9.445976) | (14.44) | (15.79) | |
Interest Income | 3.205326 | 3.242143 | 22 | 15.95 | 4.780637 | 2.985715 | |
Income Tax Expense | 30.33 | 38.6 | 55.88 | 80.73 | - | 62.3 | |
Net Income | |||||||
Net Income | 179.4 | 273 | 382.9 | 507.8 | 631.9 | 650.4 | |
Supplemental | |||||||
EBIT | 224.3 | 321.7 | 421.7 | 590.5 | - | - | |
EBITDA | 277.9 | 378.4 | 483.2 | 657.7 | - | - | |