
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,946.7 | 1,980.1 | 2,411.5 | 2,755.4 | 3,190.9 | 3,345.5 | |
COGS | 718.2 | 795.3 | 890.3 | 943.4 | 1,143.2 | 1,755.2 | |
Gross Profit | 1,228.5 | 1,184.9 | 1,521.2 | 1,812 | 3,190.9 | 3,278.1 | |
Operating Expenses & Income | |||||||
Operating Income | 367.2 | 364.2 | 554.7 | 659.4 | 692.3 | 713.5 | |
Total Operating Expenses | 861.3 | 820.7 | 966.5 | 1,152.6 | 2,498.6 | 2,871.9 | |
R&D Expenses | 152.9 | 165.3 | 150.8 | 174.4 | 199 | 276.4 | |
Selling General & Admin Expenses | 345.8 | 309.1 | 328.7 | 368.8 | 472.7 | 787.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.668398) | (6.623925) | (8.373445) | (11.06) | (4.535443) | (4.063537) | |
Interest Income | 9.58812 | 14.04 | 49.93 | 72.03 | 69.36 | 53.05 | |
Income Tax Expense | 47.99 | 35.03 | 70.21 | 91.7 | 122.4 | 91.76 | |
Net Income | |||||||
Net Income | 324.8 | 330.6 | 485.9 | 553.2 | 570.1 | 555.6 | |
Supplemental | |||||||
EBIT | 382 | 374.5 | 573.3 | 670.8 | 692.5 | - | |
EBITDA | 418.6 | 426.8 | 632.6 | 732.2 | 753.9 | - | |