
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,444.6 | 1,762.6 | 2,120.3 | 2,013.9 | 2,308.9 | 2,359.6 | |
COGS | 533.1 | 624.2 | 720.3 | 786.3 | 877.7 | 918.2 | |
Gross Profit | 911.5 | 1,138.5 | 1,400 | 1,227.6 | 1,431.2 | 1,441.4 | |
Operating Expenses & Income | |||||||
Operating Income | 215.7 | 382.4 | 474.8 | 121.6 | 184.4 | 191.1 | |
Total Operating Expenses | 695.8 | 756 | 925.1 | 1,106 | 2,124.5 | 1,735 | |
R&D Expenses | 263.1 | 329 | 384.3 | 472.9 | 495.8 | 485.4 | |
Selling General & Admin Expenses | 90.85 | 98 | 128.3 | 137.1 | 284 | 734.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.90643) | (5.913104) | (8.825105) | (9.787397) | (4.158722) | (3.477676) | |
Interest Income | 5.834029 | 17.84 | 46.67 | 45.55 | 35.63 | 18.96 | |
Income Tax Expense | 6.966013 | 12.13 | 19.39 | (22.21) | - | (23.62) | |
Net Income | |||||||
Net Income | 247.2 | 369.8 | 454.4 | 142.4 | 197.3 | 177.6 | |
Supplemental | |||||||
EBIT | 216.2 | 321 | 457.7 | 101 | - | - | |
EBITDA | 247.8 | 356.6 | 507.7 | 163.9 | - | - | |