
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,199.4 | 1,173.3 | 1,225.6 | 1,453.8 | 2,069.6 | 2,387.6 | |
COGS | 802 | 789.3 | 780.9 | 975.8 | 1,275.9 | 1,955.8 | |
Gross Profit | 397.4 | 384 | 444.7 | 478 | 2,069.6 | 2,225 | |
Operating Expenses & Income | |||||||
Operating Income | 106.7 | 80.09 | 120.3 | 130.2 | 294.9 | 402.5 | |
Total Operating Expenses | 290.6 | 303.9 | 324.5 | 347.9 | 1,774.7 | 406.3 | |
R&D Expenses | 143.7 | 166.1 | 155.9 | 167.6 | 175.3 | 291.2 | |
Selling General & Admin Expenses | 86.95 | 83.52 | 101.8 | 120.8 | 82.84 | 273.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.222896) | (5.005924) | (6.819462) | (3.978144) | (3.007345) | (2.589736) | |
Interest Income | 2.057825 | 3.208808 | 5.999612 | 9.438015 | 11.49 | 10.77 | |
Income Tax Expense | 10.9 | 3.445168 | 13.5 | 4.320248 | 10.94 | 6.358985 | |
Net Income | |||||||
Net Income | 91.27 | 76.79 | 107.4 | 132.7 | 280.6 | 342.2 | |
Supplemental | |||||||
EBIT | 108 | 84.66 | 124.5 | 132.3 | 291.5 | - | |
EBITDA | 134.8 | 118.6 | 164.5 | 166.6 | 325.8 | - | |