
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,903.2 | 2,236.2 | 2,678.3 | 3,251 | 3,681.3 | 3,699.3 | |
COGS | 871.7 | 974.1 | 1,158.5 | 1,374.5 | 1,443.6 | 2,064 | |
Gross Profit | 1,031.5 | 1,262.2 | 1,519.8 | 1,876.5 | 3,681.3 | 3,708.5 | |
Operating Expenses & Income | |||||||
Operating Income | 295.9 | 349.2 | 455.9 | 622.3 | 749.4 | 741.1 | |
Total Operating Expenses | 735.6 | 913 | 1,063.9 | 1,254.3 | 2,931.9 | 1,213.8 | |
R&D Expenses | 332.8 | 403 | 462.1 | 469 | 558 | 774.7 | |
Selling General & Admin Expenses | 115.9 | 184.4 | 197.2 | 257.6 | 367 | 560 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.542355) | (7.127791) | (10.6) | (13.26) | (5.334198) | (5.121626) | |
Interest Income | 5.613662 | 8.75895 | 9.510457 | 15.27 | 12.51 | 8.477777 | |
Income Tax Expense | 1.949795 | (7.329088) | 13.38 | 48.77 | 72.81 | 62.23 | |
Net Income | |||||||
Net Income | 294.3 | 361.3 | 449.1 | 583.4 | 680.8 | 663.5 | |
Supplemental | |||||||
EBIT | 298.2 | 360.4 | 467.7 | 645.3 | 753.6 | - | |
EBITDA | 350.1 | 435.6 | 570.8 | 734.9 | 843.3 | - | |