
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,627.7 | 2,326.2 | 2,692.5 | 2,930.7 | 3,110.9 | 3,010.1 | |
COGS | 365.5 | 522.5 | 621.8 | 790.9 | 841.7 | 858.4 | |
Gross Profit | 1,262.2 | 1,803.7 | 2,070.7 | 2,139.8 | 2,269.2 | 2,151.7 | |
Operating Expenses & Income | |||||||
Operating Income | 225.8 | 291.3 | 394.4 | 575 | 583.2 | 489.6 | |
Total Operating Expenses | 1,036.4 | 1,512.4 | 1,676.4 | 1,564.8 | 2,527.7 | 2,122.2 | |
R&D Expenses | 146.3 | 201.3 | 254.1 | 246 | 218.4 | 189.5 | |
Selling General & Admin Expenses | 44.89 | 65.32 | 97.99 | 92.29 | 1,267.2 | 922.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.13) | (18.42) | (11.06) | (18.74) | (14.99) | (18.42) | |
Interest Income | 2.971802 | 4.954593 | 5.535934 | 5.447938 | 2.464618 | 1.478354 | |
Income Tax Expense | 21.94 | 20.52 | 33.9 | 59.82 | - | 28.96 | |
Net Income | |||||||
Net Income | 204.2 | 269.7 | 368.3 | 512.4 | 472.8 | 403.8 | |
Supplemental | |||||||
EBIT | 211.2 | 278.8 | 375.1 | 541.6 | - | - | |
EBITDA | 264.8 | 338.5 | 446.5 | 633.9 | - | - | |