
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,481.7 | 1,529.2 | 1,410.2 | 1,736.1 | 2,136 | 2,346.4 | |
COGS | 676.2 | 781.3 | 704.6 | 815.9 | 1,150.5 | 1,246.8 | |
Gross Profit | 805.5 | 747.9 | 705.6 | 920.2 | 985.5 | 1,099.5 | |
Operating Expenses & Income | |||||||
Operating Income | 519.6 | 516 | 446.8 | 499.5 | 531.8 | 604.8 | |
Total Operating Expenses | 272.1 | 298.3 | 278.8 | 1,236.6 | 1,604.2 | 1,741.6 | |
R&D Expenses | 183.4 | 196.3 | 166.1 | 248.5 | 270 | 291.7 | |
Selling General & Admin Expenses | 51.71 | 55.22 | 58.66 | 172.2 | 183.7 | 203 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.201) | (0.195) | (0.457) | (0.393) | (0.494) | (0.51) | |
Interest Income | 1.755 | 3.545 | 22.15 | 26.49 | 16.36 | 16.07 | |
Income Tax Expense | 107 | 106.5 | 88.51 | - | - | - | |
Net Income | |||||||
Net Income | 419.7 | 406.5 | 354.2 | 479.8 | 419 | 486.4 | |
Supplemental | |||||||
EBIT | 519.6 | 516 | 446.8 | - | - | - | |
EBITDA | 577.7 | 585.5 | 514.5 | - | - | - | |