
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,504.9 | 1,597.6 | 2,032.5 | 2,528.9 | 2,986 | 3,114.7 | |
COGS | 863.4 | 953.9 | 1,252.1 | 1,474.1 | 1,729.1 | 1,714.7 | |
Gross Profit | 641.5 | 643.7 | 780.5 | 1,054.7 | 1,256.9 | 1,400 | |
Operating Expenses & Income | |||||||
Operating Income | 393.2 | 504.2 | 481.8 | 704.6 | 932 | 935.5 | |
Total Operating Expenses | 1,111.8 | 139.5 | 298.7 | 350.1 | 324.9 | 903.7 | |
R&D Expenses | 161.6 | 163.8 | 183.2 | 205.7 | 212.5 | 216.7 | |
Selling General & Admin Expenses | 117.9 | 66.17 | 102 | 116.7 | 53.18 | 224.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.659171) | (3.029445) | (14.74) | (29.5) | (29.3) | (27.63) | |
Interest Income | 18.61 | 18.39 | 38.77 | 29.28 | 13.43 | 10.55 | |
Income Tax Expense | 51.32 | 57.92 | 52.88 | 84.17 | 110.7 | 82.05 | |
Net Income | |||||||
Net Income | 359 | 435.2 | 405.5 | 584.3 | 710.1 | 779.7 | |
Supplemental | |||||||
EBIT | 393.2 | 393.2 | 457.8 | 712.7 | - | - | |
EBITDA | 404.7 | 422 | 490.5 | 742.8 | 932 | - | |