
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,250.2 | 1,227.1 | 1,411.3 | 1,631.5 | 1,822 | 1,826.8 | |
COGS | 741.8 | 715.9 | 765.4 | 788.9 | 789.8 | 796.2 | |
Gross Profit | 508.4 | 511.2 | 645.9 | 842.6 | 1,032.2 | 1,030.6 | |
Operating Expenses & Income | |||||||
Operating Income | 408 | 199.5 | 226.7 | 258 | 346 | 364.4 | |
Total Operating Expenses | 100.4 | 311.7 | 419.2 | 584.5 | 1,476 | 1,099.7 | |
R&D Expenses | 12.18 | 16.46 | 30.98 | 69.56 | 43.35 | 40.12 | |
Selling General & Admin Expenses | 111.1 | 124.4 | 139.9 | 136.1 | 340.1 | 239.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.67851) | (3.710732) | (2.084831) | (0.493304) | (1.202509) | (1.805658) | |
Interest Income | 7.249168 | 12.63 | 15.16 | 14.29 | 8.028558 | 7.024132 | |
Income Tax Expense | 102.7 | 56.87 | 58.52 | 62.44 | - | 26.15 | |
Net Income | |||||||
Net Income | 283.7 | 144.8 | 166.6 | 196.2 | 244.6 | 270.9 | |
Supplemental | |||||||
EBIT | 196.2 | 173.1 | 217.3 | 239 | - | - | |
EBITDA | 329.9 | 310.5 | 356.9 | 376 | - | - | |