

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,246.2 | 1,318.6 | 1,264.1 | 1,197.8 | 1,018.7 | 1,039.7 | |
COGS | 661.7 | 703.7 | 660.3 | 625.8 | 506.8 | 520.1 | |
Gross Profit | 584.5 | 614.9 | 603.7 | 572 | 511.9 | 519.6 | |
Operating Expenses & Income | |||||||
Operating Income | 154.6 | 160.7 | 135.5 | 113.2 | 37.99 | 28.96 | |
Total Operating Expenses | 429.8 | 454.2 | 468.3 | 458.8 | 474 | 490.6 | |
R&D Expenses | 140.5 | 138.1 | 129.7 | 134.2 | 134.5 | 135.6 | |
Selling General & Admin Expenses | 77.53 | 97.16 | 95.81 | 97.78 | 104.2 | 105.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.933) | (3.765) | (4.784) | (5.369) | (3.275) | (2.922) | |
Interest Income | 3.576 | 3.577 | 20.18 | 22.43 | 48.28 | 58.21 | |
Income Tax Expense | 19.23 | 92.43 | 37.24 | 52.41 | 35.18 | 45.38 | |
Net Income | |||||||
Net Income | 176.5 | 106.9 | 287.2 | 625.2 | 496.3 | 810.9 | |
Supplemental | |||||||
EBIT | 203.5 | 211.6 | 334.6 | 688.5 | 37.99 | 429.2 | |
EBITDA | 242 | 251 | 375.1 | 728.7 | 76.51 | 466.6 | |