
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 943.1 | 894.5 | 1,258.2 | 1,790.4 | 2,307.8 | 2,197.8 | |
COGS | 547.6 | 480.9 | 685 | 997.7 | 1,311.4 | 1,775.6 | |
Gross Profit | 395.5 | 413.7 | 573.2 | 792.6 | 2,307.8 | 2,249.9 | |
Operating Expenses & Income | |||||||
Operating Income | 260.9 | 282.8 | 380.1 | 494.8 | 627.9 | 560.7 | |
Total Operating Expenses | 134.6 | 130.8 | 193.1 | 297.8 | 1,679.9 | 82.77 | |
R&D Expenses | 55.63 | 59.47 | 90.1 | 121.4 | 120.5 | 176 | |
Selling General & Admin Expenses | 40.46 | 58.32 | 62.45 | 94.38 | 151.1 | 196.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.955052) | (1.430341) | (5.767636) | (8.699342) | (4.918089) | (4.951627) | |
Interest Income | 12.96 | 18.65 | 47.38 | 30.34 | 27.36 | 15.14 | |
Income Tax Expense | 34.18 | 31.61 | 44.05 | 61.28 | 107.5 | 89.08 | |
Net Income | |||||||
Net Income | 226.6 | 243 | 325.3 | 414.4 | 528.9 | 462.1 | |
Supplemental | |||||||
EBIT | 263.1 | 283.7 | 385.7 | 502.7 | 636.4 | - | |
EBITDA | 282.1 | 302.6 | 421.8 | 541.7 | 675.4 | - | |