
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,252.5 | 1,239.5 | 1,282.9 | 1,539.1 | 1,723.7 | - | |
COGS | 368.9 | 399.6 | 581.1 | 575.4 | 604 | - | |
Gross Profit | 883.5 | 839.9 | 701.8 | 963.6 | 1,119.7 | - | |
Operating Expenses & Income | |||||||
Operating Income | 655.1 | 601.6 | 451.7 | 671.1 | 781 | - | |
Total Operating Expenses | 597.4 | 637.9 | 831.2 | 867.9 | 942.7 | - | |
R&D Expenses | 43 | 42.81 | 42.24 | 46.49 | 51.73 | 49.82 | |
Selling General & Admin Expenses | 27.42 | 30.86 | 27.82 | 35.88 | 83.98 | 76.86 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (120.3) | (75.03) | (68.04) | (105.9) | (141.9) | (156) | |
Interest Income | 4.724814 | 15.66 | 12.8 | 15.11 | 4.120093 | 2.424442 | |
Income Tax Expense | 76.36 | 75.42 | - | - | - | - | |
Net Income | |||||||
Net Income | 462.9 | 469.9 | 343 | 470.3 | 542.3 | - | |
Supplemental | |||||||
EBIT | 652.5 | 596.7 | - | - | - | - | |
EBITDA | 830.7 | 791.7 | - | - | - | - | |