
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 684.6 | 896.5 | 1,187.2 | 1,206.3 | 1,350.6 | 1,388.7 | |
COGS | 154 | 224.7 | 285.9 | 330.3 | 390.6 | 599.3 | |
Gross Profit | 530.6 | 671.8 | 901.3 | 876.1 | 1,350.6 | 1,390.1 | |
Operating Expenses & Income | |||||||
Operating Income | 362.8 | 415.2 | 573.9 | 661.2 | 653.9 | 687.6 | |
Total Operating Expenses | 167.9 | 256.5 | 327.4 | 214.9 | 696.7 | 802 | |
R&D Expenses | 102.3 | 137.5 | 172.9 | 93.77 | 67.79 | 108.1 | |
Selling General & Admin Expenses | 28.14 | 46.02 | 55.03 | 93.41 | 139 | 163.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.930741) | (2.331598) | (2.040498) | (2.033132) | (2.160567) | (1.352186) | |
Interest Income | 13.78 | 11.25 | 9.261266 | 17.09 | 10.93 | 7.294053 | |
Income Tax Expense | 48.15 | 61.84 | 85.05 | 159.4 | 90.16 | 67.29 | |
Net Income | |||||||
Net Income | 315.9 | 356.9 | 492.4 | 502.1 | 563.2 | 588.4 | |
Supplemental | |||||||
EBIT | 363.6 | 416.2 | 574.3 | 654.2 | 653.4 | - | |
EBITDA | 379 | 438.9 | 598.3 | 688.7 | 687.8 | - | |