
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,406.8 | 1,498.1 | 1,549 | 1,604.5 | 1,744.5 | 1,796.2 |
COGS | 798.4 | 836.2 | 894.7 | 944.1 | 1,016.8 | 1,046.8 |
Gross Profit | 608.5 | 661.9 | 654.3 | 660.4 | 727.8 | 749.4 |
Operating Expenses & Income | ||||||
Operating Income | 402.7 | 424.9 | 420 | 382.8 | 395.7 | 411.6 |
Total Operating Expenses | 1,004.1 | 1,073.3 | 1,129 | 1,221.7 | 1,348.9 | 1,384.6 |
R&D Expenses | 55.45 | 79.8 | 81.01 | 93.54 | 106.7 | 108.3 |
Selling General & Admin Expenses | 150.3 | 157.3 | 153.2 | 184.1 | 225.4 | 229.5 |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.134) | (0.776) | (0.571) | (1.716) | (2.125) | (2.122) |
Interest Income | 3.077 | 17.93 | 38.58 | 36.13 | 43.54 | 46.42 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 317.4 | 364.7 | 396.8 | 357.9 | 775.3 | 764.5 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |