
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 778.1 | 983 | 1,145.7 | 1,148 | 1,037.8 | 1,082.8 | |
COGS | 301.9 | 412.1 | 445.1 | 384.6 | 381.9 | 586.1 | |
Gross Profit | 476.2 | 570.9 | 700.6 | 763.4 | 1,037.8 | 1,056.8 | |
Operating Expenses & Income | |||||||
Operating Income | 203.2 | 256.4 | 345 | 377.7 | 182.3 | 174.7 | |
Total Operating Expenses | 273.1 | 314.5 | 355.6 | 385.8 | 855.6 | 983.4 | |
R&D Expenses | 155.8 | 170.8 | 172.7 | 201.5 | 228.6 | 348.6 | |
Selling General & Admin Expenses | 35.86 | 45.86 | 54.81 | 68.97 | 86.47 | 141.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.571553) | (3.249773) | (4.142262) | (7.501438) | (1.340927) | (0.896007) | |
Interest Income | 14.7 | 17.45 | 30.6 | 43.32 | 39.24 | 26.9 | |
Income Tax Expense | 12.72 | 5.337663 | 17.01 | 36.47 | (2.7314) | (7.52038) | |
Net Income | |||||||
Net Income | 190.3 | 251.5 | 328.6 | 345.4 | 186.1 | 164.9 | |
Supplemental | |||||||
EBIT | 203.1 | 259.8 | 348.7 | 386.9 | 183.4 | - | |
EBITDA | 220.9 | 282.9 | 376.9 | 421.5 | 217.9 | - | |