
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,181.3 | 1,427.4 | 1,590 | 1,735.9 | 2,019.3 | 2,046.2 | |
COGS | 600.3 | 729.9 | 758.2 | 828.3 | 1,006.8 | 1,030.1 | |
Gross Profit | 581 | 697.5 | 831.8 | 907.6 | 1,012.4 | 1,016.1 | |
Operating Expenses & Income | |||||||
Operating Income | 156.7 | 202.8 | 246 | 255.2 | 300.4 | 300.9 | |
Total Operating Expenses | 438.6 | 505.6 | 600.4 | 1,480.7 | 1,718.9 | 1,745.3 | |
R&D Expenses | 111.1 | 147.8 | 170.5 | 180.6 | 223 | 227.9 | |
Selling General & Admin Expenses | 190.2 | 195.2 | 226.1 | 471.9 | 489 | 487.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.508) | (4.214) | (6.579) | (6.763) | (4.252) | (4.125) | |
Interest Income | 0.994 | 2.038 | 5.761 | 8.811 | 10.39 | 10.53 | |
Income Tax Expense | 21.61 | 25.79 | 39.12 | - | - | - | |
Net Income | |||||||
Net Income | 132.9 | 172.3 | 198.8 | 216 | 274.3 | 276.9 | |
Supplemental | |||||||
EBIT | 156.7 | 202.8 | 246 | - | - | - | |
EBITDA | 173.4 | 224.3 | 269.9 | - | - | - | |