
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,288.5 | 1,541.7 | 1,650 | 1,817.9 | 1,999.7 | 2,042.4 | |
COGS | 848.9 | 597.3 | 633.6 | 731.3 | 844 | 835.8 | |
Gross Profit | 1,439.6 | 944.4 | 1,016.4 | 1,086.6 | 1,155.8 | 1,206.6 | |
Operating Expenses & Income | |||||||
Operating Income | 785.7 | 465.9 | 505.8 | 519.8 | 562.7 | 616.7 | |
Total Operating Expenses | 665.5 | 507.3 | 542.2 | 1,298.1 | 1,437 | 1,425.7 | |
R&D Expenses | 309.7 | 285.7 | 359 | 371.1 | 393.8 | 382.1 | |
Selling General & Admin Expenses | 139.8 | 148.1 | 104 | 195.7 | 199.2 | 207.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.259) | (0.183) | (0.657) | (1.215) | (0.858) | (0.842) | |
Interest Income | 7.25 | 16.14 | 26.35 | 29.68 | 31.61 | 31.57 | |
Income Tax Expense | 150 | 92.41 | 77.34 | - | - | - | |
Net Income | |||||||
Net Income | 635.4 | 373.3 | 427.8 | 482.1 | 515.2 | 555 | |
Supplemental | |||||||
EBIT | 785.7 | 465.9 | 505.8 | - | - | - | |
EBITDA | 797.6 | 479.1 | 521.5 | - | - | - | |