
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,788.4 | 2,011.7 | 2,547.6 | 3,021.3 | 2,502.1 | 2,974.7 | |
COGS | 652.3 | 751.5 | 959.4 | 1,187.3 | 1,152.7 | 1,172.3 | |
Gross Profit | 1,136.1 | 1,260.3 | 1,588.2 | 1,833.9 | 1,349.4 | 1,802.4 | |
Operating Expenses & Income | |||||||
Operating Income | 400.9 | 313.7 | 396.6 | 485.8 | 439.9 | 424.6 | |
Total Operating Expenses | 735.2 | 946.5 | 1,191.6 | 1,348.1 | 909.5 | 2,057.3 | |
R&D Expenses | 46.97 | 50.23 | 51.24 | 54.35 | 38.71 | 26.09 | |
Selling General & Admin Expenses | 175.9 | 214.6 | 272.6 | 297.9 | 461.6 | 681.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.815428) | (1.143723) | (1.323245) | (1.095017) | (3.834154) | (5.997654) | |
Interest Income | 9.07888 | 13.68 | 21.39 | 20.48 | 13.51 | 8.127479 | |
Income Tax Expense | 65.42 | 23.67 | 57.12 | 84.56 | 119.4 | 25.44 | |
Net Income | |||||||
Net Income | 324.8 | 280.2 | 328.9 | 388.1 | 354.4 | 270.2 | |
Supplemental | |||||||
EBIT | 381.6 | 281.7 | 359.6 | 445.7 | 439.9 | - | |
EBITDA | 485.9 | 387.7 | 469.2 | 554.4 | 573 | 447.2 | |