
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,006.3 | 1,256.7 | 1,065.7 | 1,311.7 | 1,723.9 | 1,498.3 | |
COGS | 556.5 | 616 | 520.8 | 737.8 | 1,099.7 | 946.6 | |
Gross Profit | 449.7 | 640.6 | 544.9 | 573.9 | 624.2 | 551.7 | |
Operating Expenses & Income | |||||||
Operating Income | 302.7 | 461.6 | 385.9 | 414.5 | 369.1 | 296.4 | |
Total Operating Expenses | 147 | 179 | 159 | 159.3 | 1,354.9 | 811.4 | |
R&D Expenses | 40.03 | 47.14 | 38.98 | 49.66 | 84.2 | 84.28 | |
Selling General & Admin Expenses | 79.45 | 120.7 | 106.6 | 92.7 | 56.1 | 40.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.65) | (4.542542) | (5.316098) | (7.572197) | (30.26) | (32.84) | |
Interest Income | 3.745467 | 3.545779 | 18.79 | 16.91 | 11.82 | 17.76 | |
Income Tax Expense | 41.55 | 58.87 | 57.4 | 55.45 | - | 7.448231 | |
Net Income | |||||||
Net Income | 250.5 | 402.6 | 328.4 | 345.3 | 209.8 | 172.5 | |
Supplemental | |||||||
EBIT | 304.7 | 466 | 391.1 | 421.8 | - | - | |
EBITDA | 352.9 | 537 | 454.7 | 490.6 | - | - | |