
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 875.1 | 1,141 | 943.9 | 911.4 | 1,269 | 1,358.7 | |
COGS | 297.4 | 396.5 | 347.9 | 344.4 | 496.7 | 802.4 | |
Gross Profit | 577.7 | 744.5 | 596 | 567 | 1,269 | 1,307.5 | |
Operating Expenses & Income | |||||||
Operating Income | 337.2 | 357.1 | 200.9 | 129.6 | 195.8 | 202.5 | |
Total Operating Expenses | 240.5 | 387.4 | 395.1 | 437.4 | 1,073.2 | 504.9 | |
R&D Expenses | 137.1 | 191 | 202.2 | 217 | 255.1 | 410 | |
Selling General & Admin Expenses | 27.06 | 31.14 | 36.07 | 34.64 | 65.26 | 151.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.418211) | (0.891412) | (0.644664) | (0.673799) | (1.230447) | (1.628542) | |
Interest Income | 22.11 | 14.38 | 9.330488 | 8.122074 | 2.56939 | 1.96967 | |
Income Tax Expense | 34.29 | 32.16 | 6.559433 | (7.506371) | 10.99 | 8.796939 | |
Net Income | |||||||
Net Income | 302.9 | 324.9 | 193.7 | 136.3 | 183.3 | 189.4 | |
Supplemental | |||||||
EBIT | 337.6 | 357.9 | 200.9 | 129.4 | 194.3 | - | |
EBITDA | 343 | 363.9 | 215.7 | 146.4 | 211.3 | - | |