
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,223.5 | 1,719.4 | 2,090.5 | 1,741.8 | 2,016.3 | 2,231.8 | |
COGS | 609.9 | 850.8 | 1,074.3 | 1,036.6 | 1,061.1 | 1,177.5 | |
Gross Profit | 613.6 | 868.6 | 1,016.3 | 705.2 | 955.3 | 1,054.4 | |
Operating Expenses & Income | |||||||
Operating Income | 425.2 | 568.2 | 648.3 | 351.3 | 490.7 | 544.8 | |
Total Operating Expenses | 188.4 | 300.4 | 368 | 353.9 | 1,525.6 | 1,171.8 | |
R&D Expenses | 94.89 | 154.7 | 223.2 | 256 | 282.3 | 297.6 | |
Selling General & Admin Expenses | 110.5 | 147.8 | 175.4 | 137 | 77.11 | 204.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.605176) | (1.128034) | (5.164913) | (13.64) | (9.339559) | (8.83606) | |
Interest Income | 11.13 | 13.03 | 15.98 | 9.145229 | 9.668008 | 5.921675 | |
Income Tax Expense | 47 | 53.01 | 69.74 | 18.08 | - | 24.6 | |
Net Income | |||||||
Net Income | 370.1 | 488.9 | 537.6 | 314.2 | 443.2 | 481.8 | |
Supplemental | |||||||
EBIT | 388 | 524 | 578.1 | 283.7 | - | - | |
EBITDA | 468.7 | 632.6 | 737.7 | 476 | - | - | |