
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,150.7 | 1,259.2 | 1,450.5 | 1,390.9 | 1,519.8 | 1,746.3 | |
COGS | 783 | 878.4 | 966.2 | 898.3 | 1,059.2 | 1,243.4 | |
Gross Profit | 367.7 | 380.8 | 484.3 | 492.5 | 460.5 | 502.9 | |
Operating Expenses & Income | |||||||
Operating Income | 274.8 | 254.2 | 292.4 | 367.7 | 460.5 | 496.2 | |
Total Operating Expenses | 92.95 | 126.6 | 191.9 | 124.8 | 1,059.2 | 339.9 | |
R&D Expenses | 52.21 | 60.82 | 65.53 | 66.85 | 68.72 | 102.9 | |
Selling General & Admin Expenses | 43.48 | 45.83 | 45.63 | 47.41 | 48.14 | 96.64 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.03) | (8.358474) | (33.18) | (35.09) | (2.954339) | (3.211649) | |
Interest Income | 14.03 | 12.31 | 13.41 | 12 | 10.1 | 9.02665 | |
Income Tax Expense | 24.03 | 32.19 | 34.6 | 35.71 | 67.49 | 60.53 | |
Net Income | |||||||
Net Income | 247.1 | 217.9 | 253.9 | 314.8 | 377.6 | 399.9 | |
Supplemental | |||||||
EBIT | 286.1 | 263.7 | 326.7 | 390.8 | 445.1 | - | |
EBITDA | 341.2 | 331.6 | 404 | 474.5 | 528.7 | - | |