
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,256.8 | 1,324.3 | 1,608.9 | 2,014.4 | 2,033.1 | 1,894.6 | |
COGS | 696.6 | 716.7 | 872.5 | 1,082.4 | 1,462.2 | 1,391.9 | |
Gross Profit | 560.2 | 607.6 | 736.4 | 931.9 | 570.9 | 502.8 | |
Operating Expenses & Income | |||||||
Operating Income | 436.2 | 454.2 | 506.8 | 593.7 | 570.9 | 577.2 | |
Total Operating Expenses | 123.9 | 153.5 | 229.6 | 338.2 | 1,462.2 | 147.5 | |
R&D Expenses | 103.5 | 130.8 | 250.7 | 282.6 | 229.4 | 218.7 | |
Selling General & Admin Expenses | 32.5 | 45.05 | 67.87 | 72.77 | 17.57 | 112.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.54) | (36.19) | (37.76) | (39.5) | (39.9) | (40.11) | |
Interest Income | 41.09 | 62.43 | 74.56 | 77.04 | 52.03 | 34.7 | |
Income Tax Expense | 55.23 | 42.99 | 45.95 | 66.09 | 63.24 | 42.74 | |
Net Income | |||||||
Net Income | 381 | 411.2 | 461.2 | 527.6 | 519.2 | 519.8 | |
Supplemental | |||||||
EBIT | 450.8 | 490.4 | 544.9 | 633.2 | 570.9 | - | |
EBITDA | 460.6 | 513.1 | 593.3 | 688.3 | 626 | - | |