
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,030.3 | 893.2 | 1,034 | 1,154.8 | 1,218.2 | 1,199.5 | |
COGS | 298.9 | 294.5 | 327.8 | 384.8 | 452.3 | 450.2 | |
Gross Profit | 731.3 | 598.7 | 706.2 | 770 | 765.9 | 749.3 | |
Operating Expenses & Income | |||||||
Operating Income | 325.1 | 167 | 125.6 | 164.3 | 118.6 | 118.6 | |
Total Operating Expenses | 406.2 | 431.7 | 580.6 | 605.7 | 1,099.6 | 853.8 | |
R&D Expenses | 229.8 | 240.6 | 251.2 | 266.4 | 265 | 263.8 | |
Selling General & Admin Expenses | 27.92 | 32.53 | 36.15 | 43.68 | 142.5 | 388.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.096238) | (1.757239) | (1.026272) | (1.285953) | (0.753114) | (0.605452) | |
Interest Income | 77.96 | 93.18 | 57.86 | 55.39 | 73.73 | 77.87 | |
Income Tax Expense | 15.8 | 17.06 | (0.822516) | 3.319016 | - | 2.529031 | |
Net Income | |||||||
Net Income | 309.3 | 149.8 | 126.6 | 161.2 | 181.2 | 196.6 | |
Supplemental | |||||||
EBIT | 234.9 | 62.32 | 61.79 | 96 | - | - | |
EBITDA | 249.8 | 83.26 | 91.79 | 126.6 | - | - | |