
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 820.5 | 992 | 874.2 | 1,113.5 | 943.3 | 1,844.3 | |
COGS | 242.8 | 271.1 | 239.7 | 273.3 | 226.2 | 452.9 | |
Gross Profit | 577.7 | 720.9 | 634.4 | 840.2 | 717 | 1,391.4 | |
Operating Expenses & Income | |||||||
Operating Income | 244.8 | 356.9 | 317.8 | 365.3 | 302.8 | 556.2 | |
Total Operating Expenses | 597.1 | 364 | 343.8 | 475 | 414.2 | 835.2 | |
R&D Expenses | 22.29 | 6.42 | 15.52 | 30.46 | 3.929 | 34.39 | |
Selling General & Admin Expenses | 364.8 | 78.56 | 86 | 110 | 96.79 | 167.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.975) | (10.29) | (9.728718) | (14.44) | (14.38) | (8.673681) | |
Interest Income | 7.975 | 10.29 | 9.728718 | 14.44 | 13.27 | 23.02 | |
Income Tax Expense | 49.2 | 94.78 | 100.8 | 111.5 | 77.66 | 168.6 | |
Net Income | |||||||
Net Income | 187.6 | 281.2 | 227.5 | 299.4 | 251.2 | 472.2 | |
Supplemental | |||||||
EBIT | 244.8 | 386.3 | 338 | 394.9 | 306.7 | 590.6 | |
EBITDA | 281.8 | 424.9 | 373.5 | 429.1 | 337.1 | 654.1 | |