
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,432.8 | 1,718 | 1,779.6 | 1,707.6 | 1,742.6 | 1,814.4 | |
COGS | 827.5 | 1,024.2 | 1,001.6 | 1,010.2 | 1,033.9 | 1,077.5 | |
Gross Profit | 605.4 | 693.8 | 778.1 | 697.4 | 708.7 | 736.9 | |
Operating Expenses & Income | |||||||
Operating Income | 316.5 | 413.9 | 227.2 | 86.81 | 73.32 | 75.44 | |
Total Operating Expenses | 452.2 | 596.1 | 550.8 | 612.4 | 633.4 | 673.8 | |
R&D Expenses | 139.7 | 214.6 | 185.5 | 240.9 | 262 | 270.2 | |
Selling General & Admin Expenses | 178.3 | 193.4 | 180.8 | 157.7 | 149.1 | 165.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.772) | (10.1) | (12.74) | (13.04) | (22.84) | (24.15) | |
Interest Income | 3 | 3.707 | 9.095 | 15.21 | 12.5 | 11.93 | |
Income Tax Expense | 30.33 | 78.41 | 63.38 | 22.81 | 14.62 | 15.24 | |
Net Income | |||||||
Net Income | 276 | 320.8 | 206.4 | 152.2 | 73.89 | 83.44 | |
Supplemental | |||||||
EBIT | 316.6 | 414 | 281.7 | 186.3 | 73.32 | 65.68 | |
EBITDA | 399.8 | 492.7 | 337.3 | 256.2 | 160.4 | 161.2 | |