
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,825.6 | 2,003.6 | 2,225.2 | 2,744.8 | 2,962.2 | 2,954.1 | |
COGS | 1,191.9 | 1,262.9 | 1,322.5 | 1,663.6 | 1,798.2 | 1,763.1 | |
Gross Profit | 633.8 | 740.8 | 902.8 | 1,081.2 | 1,163.9 | 1,191 | |
Operating Expenses & Income | |||||||
Operating Income | 396.1 | 457.3 | 601.7 | 725.5 | 701.3 | 746.2 | |
Total Operating Expenses | 237.7 | 283.5 | 301 | 355.7 | 462.6 | 746.2 | |
R&D Expenses | 176.9 | 198.5 | 227.4 | 241 | 221.2 | 231.9 | |
Selling General & Admin Expenses | 33.91 | 35.33 | 39.39 | 53.26 | 98.03 | 156.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.730982) | (0.666894) | (1.187561) | (0.366676) | (1.635692) | (0.277754) | |
Interest Income | 30.24 | 18.44 | 25.66 | 24.68 | 14.46 | 34.59 | |
Income Tax Expense | 53.09 | 55.42 | 75.62 | 94.23 | 112.3 | 90.63 | |
Net Income | |||||||
Net Income | 341.4 | 400.2 | 525.3 | 630.7 | 666.3 | 675.2 | |
Supplemental | |||||||
EBIT | 335.9 | 403.7 | 527.5 | 633.2 | 701.3 | - | |
EBITDA | 352.9 | 424 | 550.9 | 658.8 | 741.8 | - | |