
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,564.1 | 1,919.4 | 2,044.3 | 2,142.3 | 2,004.3 | 2,006.7 | |
COGS | 546.2 | 736.5 | 683.2 | 732.4 | 727.5 | 726 | |
Gross Profit | 1,017.9 | 1,182.9 | 1,361.1 | 1,409.8 | 1,276.8 | 1,280.8 | |
Operating Expenses & Income | |||||||
Operating Income | 283.8 | 308.1 | 396.9 | 376.3 | 315.2 | 304.2 | |
Total Operating Expenses | 734 | 874.8 | 964.3 | 1,033.6 | 1,689.1 | 1,416.6 | |
R&D Expenses | 241.1 | 346.2 | 369.3 | 362.7 | 332.5 | 326 | |
Selling General & Admin Expenses | 238.3 | 255.3 | 295.4 | 300.4 | 187.4 | 649.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.560915) | (5.514079) | (4.062752) | (15.36) | (17.8) | (17.81) | |
Interest Income | 8.930225 | 8.315126 | 14.62 | 7.672214 | 5.507864 | 4.126311 | |
Income Tax Expense | 29.53 | 16.13 | 24.14 | 30.16 | - | 11.35 | |
Net Income | |||||||
Net Income | 229 | 254.4 | 326.7 | 302.3 | 173.7 | 174.8 | |
Supplemental | |||||||
EBIT | 264.2 | 282.3 | 357 | 347.9 | - | - | |
EBITDA | 285.9 | 305.1 | 380.8 | 376.9 | - | - | |