
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,146.6 | 1,292.7 | 1,432.8 | 1,412.9 | 1,515.6 | 1,503.9 | |
COGS | 319.3 | 421.9 | 512.1 | 547.6 | 597.4 | 15.04 | |
Gross Profit | 827.3 | 870.8 | 920.6 | 865.3 | 1,515.6 | 1,488.9 | |
Operating Expenses & Income | |||||||
Operating Income | 181.9 | 196 | 237.1 | 161.8 | 245.1 | 234.3 | |
Total Operating Expenses | 645.4 | 674.7 | 683.5 | 703.6 | 1,270.5 | 1,393.2 | |
R&D Expenses | 70.06 | 88.67 | 103.2 | 161 | 129.9 | 186.5 | |
Selling General & Admin Expenses | 52 | 48.65 | 67.25 | 66.89 | 523.4 | 247.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.166514) | (0.163169) | (0.120086) | (0.0172) | (0.647366) | (1.273143) | |
Interest Income | 4.1602 | 7.238781 | 12.44 | 16.84 | 1.951157 | 10.93 | |
Income Tax Expense | 19.27 | 21.57 | 36.84 | 22.92 | 4.08 | (5.211561) | |
Net Income | |||||||
Net Income | 160.8 | 182.8 | 211.3 | 164.3 | 241.5 | 227.1 | |
Supplemental | |||||||
EBIT | 180.2 | 195.1 | 230 | 161.7 | 245.5 | - | |
EBITDA | 214.4 | 243.9 | 291 | 230.6 | 314.5 | - | |