
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 758.1 | 967.5 | 1,074.1 | 1,310 | 1,636.6 | 3,402.2 | |
COGS | 252.8 | 302.1 | 329.9 | 444.6 | 1,195.2 | 2,047.8 | |
Gross Profit | 505.3 | 665.4 | 744.2 | 865.4 | 441.4 | 1,918.4 | |
Operating Expenses & Income | |||||||
Operating Income | 138.7 | 224.6 | 231.2 | 286.6 | 265.5 | 582.5 | |
Total Operating Expenses | 366.7 | 445.6 | 513 | 578.7 | 175.9 | 1,335.9 | |
R&D Expenses | 7.839279 | 9.630491 | 12.66 | 13.59 | 15.67 | 31.6 | |
Selling General & Admin Expenses | 14.84 | 17.96 | 19.67 | 22.19 | 199.2 | 179.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (74.66) | (89.59) | (124.5) | (130.6) | (115.2) | (230) | |
Interest Income | 0.841703 | 89.59 | 119 | 130.6 | 118.3 | 120.1 | |
Income Tax Expense | 25.36 | 38.41 | 32.02 | 55.96 | 52.28 | 109.7 | |
Net Income | |||||||
Net Income | 45.69 | 98.22 | 82.9 | 115.2 | 131.3 | 277.9 | |
Supplemental | |||||||
EBIT | 139.1 | 224 | 231.2 | 286.6 | 265.5 | 583.3 | |
EBITDA | 305.5 | 417.5 | 471.5 | 536.6 | 568.7 | 1,191.6 | |