
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,187.4 | 1,549.1 | 1,863.8 | 1,831.4 | 2,298.9 | 2,503.6 | |
COGS | 531.4 | 661.8 | 804.5 | 915.3 | 1,094.8 | 1,613.3 | |
Gross Profit | 656 | 887.3 | 1,059.3 | 916.1 | 2,298.9 | 2,377.9 | |
Operating Expenses & Income | |||||||
Operating Income | 549.9 | 708.7 | 683.6 | 507.2 | 694.4 | 766.6 | |
Total Operating Expenses | 106.1 | 178.6 | 375.7 | 409 | 1,604.6 | 1,983 | |
R&D Expenses | 145.7 | 238.8 | 262.7 | 310.2 | 339.7 | 483.8 | |
Selling General & Admin Expenses | 54.89 | 87.92 | 97.79 | 132.8 | 53.79 | 197.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.266409) | (12.82) | (26.58) | (29.82) | (26.69) | (48.97) | |
Interest Income | 27.5 | 34.45 | 39.84 | 29.98 | 27.64 | 17.72 | |
Income Tax Expense | 75.36 | 69.98 | 80.21 | 56.87 | 36.49 | 18.65 | |
Net Income | |||||||
Net Income | 484 | 641.3 | 607.5 | 465.2 | 661.3 | 696.9 | |
Supplemental | |||||||
EBIT | 562.2 | 721.5 | 711.6 | 537.1 | 697.8 | - | |
EBITDA | 586.3 | 750.2 | 742.4 | 584.8 | 745.5 | - | |