
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,655.7 | 1,815.5 | 1,992.6 | 2,587.6 | 2,244.6 | 2,365.9 | |
COGS | 993.2 | 969.5 | 1,115.5 | 1,450.1 | 1,344.7 | 1,415.9 | |
Gross Profit | 662.5 | 846 | 877.1 | 1,137.6 | 899.9 | 950 | |
Operating Expenses & Income | |||||||
Operating Income | 271.1 | 378.2 | 322.6 | 409.1 | 194 | 244.8 | |
Total Operating Expenses | 474.2 | 556.7 | 554.5 | 728.4 | 705.9 | 705.1 | |
R&D Expenses | 227.3 | 265.6 | 202.4 | 273.3 | 254.5 | 256.6 | |
Selling General & Admin Expenses | 147 | 167.4 | 193.6 | 221.5 | 255.2 | 241.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.96) | (10.73) | (8.319) | (5.146) | (4.822) | (4.971) | |
Interest Income | 2.508 | 2.947 | 9.009 | 17.82 | 14.21 | 8.887 | |
Income Tax Expense | 16.92 | 49.61 | 57.92 | 89.58 | 43.24 | 52.55 | |
Net Income | |||||||
Net Income | 177.4 | 316.9 | 306.7 | 406.8 | 202.8 | 215.5 | |
Supplemental | |||||||
EBIT | 271.1 | 378.2 | 322.6 | 501.5 | 194 | 281.1 | |
EBITDA | 327.5 | 446.2 | 384.7 | 573.3 | 269.5 | 358.4 | |