
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,345.9 | 1,449.4 | 1,579.7 | 1,690 | 1,668 | |
COGS | 880.3 | 934.7 | 958.2 | 982 | 919.5 | |
Gross Profit | 465.7 | 514.6 | 621.4 | 708 | 748.5 | |
Operating Expenses & Income | ||||||
Operating Income | 336.4 | 350.7 | 454.3 | 534.7 | 548.6 | |
Total Operating Expenses | 129.2 | 164 | 162.5 | 173.3 | 1,119.4 | |
R&D Expenses | 6.754 | 13 | 19.43 | 12.79 | 12.72 | |
Selling General & Admin Expenses | 93.72 | 104.6 | 104.3 | 112.5 | 187.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.974) | (0.703) | (0.407) | (0.269) | (0.208) | |
Interest Income | 7.104 | 15.44 | 27.36 | 41.98 | 43.92 | |
Income Tax Expense | 72.56 | 93.73 | 101 | 129.5 | - | |
Net Income | ||||||
Net Income | 361.4 | 314.4 | 371.3 | 494 | 427.7 | |
Supplemental | ||||||
EBIT | 436.9 | 407.8 | 473.2 | 625 | - | |
EBITDA | 454.2 | 423.9 | 490 | 641.7 | - | |