

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,788.1 | 1,995.2 | 2,227.7 | 2,330.7 | 2,433.1 | 2,299.9 | |
COGS | 602.5 | 691.8 | 848.6 | 973 | 1,008.6 | 946.4 | |
Gross Profit | 1,185.6 | 1,303.4 | 1,379.1 | 1,357.7 | 1,424.5 | 1,353.5 | |
Operating Expenses & Income | |||||||
Operating Income | 153.2 | 189.9 | 245.9 | 281.1 | 287.9 | 275.8 | |
Total Operating Expenses | 1,635 | 1,805.3 | 1,981.9 | 2,049.6 | 2,145.2 | 2,024.1 | |
R&D Expenses | 229.4 | 291.4 | 222.5 | 166.2 | 180.1 | 175.4 | |
Selling General & Admin Expenses | 641.2 | 649.7 | 185.9 | 169.6 | 134.9 | 1,126.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.041995) | (4.281716) | (4.380834) | (3.730276) | (7.039126) | (12.39) | |
Interest Income | 7.829797 | 10.48 | 11.91 | 6.91946 | 3.602449 | 3.98575 | |
Income Tax Expense | 46.59 | 59.41 | - | - | - | - | |
Net Income | |||||||
Net Income | 112.2 | 133.6 | 150.3 | 155.6 | 163.5 | 149.4 | |
Supplemental | |||||||
EBIT | 135.5 | 168.3 | - | - | - | - | |
EBITDA | 232.7 | 273.6 | - | - | - | - | |