
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,018.5 | 1,434.1 | 1,514.8 | 1,635.7 | 1,819.2 | 1,874 | |
COGS | 170.6 | 299.5 | 254.7 | 270.9 | 463.4 | 339.5 | |
Gross Profit | 847.9 | 1,134.6 | 1,260.1 | 1,364.8 | 1,355.8 | 1,534.5 | |
Operating Expenses & Income | |||||||
Operating Income | 373.4 | 582 | 565.9 | 542.3 | 623.1 | 681.8 | |
Total Operating Expenses | 488.7 | 623.5 | 1,260.1 | 822.5 | 732.7 | 852.6 | |
R&D Expenses | 221.5 | 272.4 | 305.2 | 363.4 | 406.7 | 319.6 | |
Selling General & Admin Expenses | 213.8 | 265.6 | 292.3 | 339.1 | 361.8 | 173.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.9) | (16.81) | (16.81) | (14.99) | (16.96) | (11.76) | |
Interest Income | 0.599 | 5.123 | 17.22 | 18.8 | 11.33 | 5.3 | |
Income Tax Expense | 68.15 | 100.4 | 115.6 | 117.3 | 105.1 | 131.7 | |
Net Income | |||||||
Net Income | 291.5 | 465.4 | 463.3 | 476.4 | 463.8 | 604.7 | |
Supplemental | |||||||
EBIT | 373.5 | 582.6 | 595.7 | 608 | 623.1 | - | |
EBITDA | 470.2 | 722.3 | 761.6 | 797.7 | 837.3 | 823.6 | |