
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,937.8 | 1,623.1 | 2,231.2 | 2,202.9 | 1,722.3 | 1,495.8 | |
COGS | 947.3 | 849.6 | 1,158.6 | 1,055.2 | 842.3 | 728.9 | |
Gross Profit | 990.5 | 773.5 | 1,072.6 | 1,147.7 | 880 | 766.9 | |
Operating Expenses & Income | |||||||
Operating Income | 463.8 | 239 | 454.2 | 402.3 | 330.4 | 380.8 | |
Total Operating Expenses | 526.6 | 534.5 | 618.5 | 745.5 | 1,391.9 | 859.9 | |
R&D Expenses | 18.62 | 15.86 | 18.99 | 13.33 | 12.73 | 11.91 | |
Selling General & Admin Expenses | 48.32 | 72.49 | 78.49 | 88.76 | 160.4 | 114.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.965793) | (10.38) | (10.91) | (29.38) | (20.46) | (15.79) | |
Interest Income | 12.21 | 11.34 | 7.225731 | 2.363797 | 0.496816 | 0.0951 | |
Income Tax Expense | 137.6 | 71.17 | 112.1 | 116.8 | - | 34.71 | |
Net Income | |||||||
Net Income | 312.8 | 165.4 | 339.9 | 285.8 | 216.4 | 177.1 | |
Supplemental | |||||||
EBIT | 447.2 | 215.9 | 447.5 | 420.4 | - | - | |
EBITDA | 519.5 | 321.5 | 557.7 | 570.4 | - | - | |