
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,447.4 | 1,603.2 | 1,844.6 | 2,146.4 | 2,432 | 2,430.5 |
COGS | 905.2 | 960.7 | 1,111.2 | 1,256.1 | 1,399.7 | 1,433 |
Gross Profit | 542.2 | 642.5 | 733.3 | 890.3 | 1,032.2 | 997.5 |
Operating Expenses & Income | ||||||
Operating Income | 132.2 | 185.5 | 233 | 293.5 | 363.8 | 350.2 |
Total Operating Expenses | 1,315.1 | 1,417.8 | 1,611.6 | 1,852.9 | 2,068.1 | 2,080.4 |
R&D Expenses | 215.9 | 236.1 | 257.7 | 309.5 | 364.6 | 353.2 |
Selling General & Admin Expenses | 194.1 | 221 | 242.6 | 287.3 | 303.8 | 294.2 |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.718) | (5.015) | (4.118) | (15.11) | (6.937) | (6.858) |
Interest Income | 1.868 | 0.752 | 2.989 | 2.974 | 21.03 | 21.29 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 86.85 | 155.4 | 190.6 | 225.8 | 306.7 | 293.8 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |