
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,604.8 | 1,697.8 | 1,828.7 | 1,945.3 | 2,053.8 | 2,092.7 | |
COGS | 653.4 | 703 | 811.7 | 871.3 | 877 | 894.9 | |
Gross Profit | 951.3 | 994.7 | 1,017 | 1,074 | 1,176.8 | 1,197.7 | |
Operating Expenses & Income | |||||||
Operating Income | 235.3 | 140.3 | 76.59 | 114.5 | 93.19 | 115.7 | |
Total Operating Expenses | 716 | 854.4 | 940.4 | 959.5 | 1,960.6 | 1,570.3 | |
R&D Expenses | 378.5 | 431 | 484.5 | 479.9 | 461.7 | 455.7 | |
Selling General & Admin Expenses | 195.7 | 215.1 | 219.3 | 218.7 | 105.4 | 685.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.242016) | (6.926132) | (10.2) | (7.987604) | (8.990168) | (8.87215) | |
Interest Income | 52.4 | 52.71 | 53.55 | 42.74 | 37.85 | 25.58 | |
Income Tax Expense | 0.567167 | (6.868632) | (6.551628) | (1.278287) | - | 0.471579 | |
Net Income | |||||||
Net Income | 230.8 | 143.9 | 83.39 | 112.6 | 136.2 | 142.8 | |
Supplemental | |||||||
EBIT | 120.5 | 49.15 | 3.928034 | 43.56 | - | - | |
EBITDA | 156.6 | 86.74 | 67.04 | 77.11 | - | - | |