
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 917 | 842.2 | 1,043.5 | 1,108.9 | 1,197.7 | 1,185.9 | |
COGS | 147.2 | 153.4 | 176.9 | 181.3 | 208.5 | 209.2 | |
Gross Profit | 769.8 | 688.7 | 866.6 | 927.6 | 989.2 | 976.8 | |
Operating Expenses & Income | |||||||
Operating Income | 253.2 | 287.7 | 301.2 | 293 | 417.7 | 418.5 | |
Total Operating Expenses | 516.6 | 401.1 | 565.3 | 634.6 | 780 | 671.6 | |
R&D Expenses | 126.9 | 174.5 | 203.2 | 216.1 | 177.6 | 180.5 | |
Selling General & Admin Expenses | 61.4 | 56.66 | 55.22 | 60.02 | 374.2 | 175.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.801363) | (1.39732) | (1.568802) | (1.691901) | (1.931971) | (1.997016) | |
Interest Income | 3.131278 | 6.106855 | 19.17 | 26.58 | 30.85 | 22.29 | |
Income Tax Expense | 12.95 | 21.79 | 33.37 | 35.02 | - | 26.99 | |
Net Income | |||||||
Net Income | 239.6 | 263.7 | 261.5 | 254.9 | 357.9 | 352.6 | |
Supplemental | |||||||
EBIT | 252.8 | 287.5 | 296.4 | 291.6 | - | - | |
EBITDA | 289.2 | 335.3 | 349.2 | 337.6 | 417.7 | - | |