
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,750.1 | 2,103.4 | 2,396 | 2,518 | 2,446.3 | 2,406.9 | |
COGS | 490.4 | 656.5 | 710.5 | 762 | 756.8 | 782.8 | |
Gross Profit | 1,259.7 | 1,446.9 | 1,685.4 | 1,756 | 1,689.5 | 1,624.2 | |
Operating Expenses & Income | |||||||
Operating Income | 176 | 155.8 | 398.6 | 326.9 | 221.6 | 83.33 | |
Total Operating Expenses | 1,083.7 | 1,291.1 | 1,286.8 | 1,336.8 | 1,467.9 | 1,540.8 | |
R&D Expenses | 167.6 | 182.2 | 200.1 | 245.1 | 220 | 202.7 | |
Selling General & Admin Expenses | 286.1 | 405.3 | 384 | 420 | 426.9 | 197.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.963) | (7.603) | (6.633424) | (16.97) | (18.39) | (53.72) | |
Interest Income | 2.77 | 4.098 | 6.218778 | 16.04 | 18.87 | 5.761 | |
Income Tax Expense | 35.37 | 45.4 | 87.29 | 84.48 | 30.12 | 36.08 | |
Net Income | |||||||
Net Income | 352.2 | 180.5 | 378.4 | 395.1 | 244.5 | 227.1 | |
Supplemental | |||||||
EBIT | 387.6 | 243.3 | 468.8 | 349.6 | 239.2 | 69.18 | |
EBITDA | 550.4 | 447.5 | 648.7 | 515.9 | 418.2 | 265.3 | |