
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,911.5 | 2,357.1 | 2,432.6 | 2,497.8 | 2,574.5 | 2,574.5 | |
COGS | 1,149.2 | 1,361 | 1,293.3 | 1,199 | 1,061.9 | 1,061.9 | |
Gross Profit | 762.3 | 996 | 1,139.3 | 1,298.8 | 1,512.6 | 1,512.6 | |
Operating Expenses & Income | |||||||
Operating Income | 426.8 | 776.5 | 894.4 | 930.6 | 1,019.3 | 1,019.3 | |
Total Operating Expenses | 297.7 | 404.7 | 441.7 | 1,567.1 | 1,555.1 | 1,555.1 | |
R&D Expenses | 85.95 | 164.6 | 183.4 | 134.4 | 194.2 | 194.2 | |
Selling General & Admin Expenses | 89.19 | 100 | 116.6 | 233.8 | 299 | 299 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.285) | (5.479) | (6.547) | (5.835) | (25.69) | (25.69) | |
Interest Income | 14.13 | 32.63 | 108.5 | 118.7 | 121 | 121 | |
Income Tax Expense | 93.79 | 149.5 | 176.8 | - | - | - | |
Net Income | |||||||
Net Income | 336.5 | 629.2 | 713.6 | 999.6 | 913.9 | 913.9 | |
Supplemental | |||||||
EBIT | 426.8 | 776.5 | 894.4 | - | - | - | |
EBITDA | 459.4 | 809.9 | 930.7 | - | - | - | |