
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 829.3 | 844.4 | 914.9 | 1,022.5 | 1,323.2 | 2,401.4 | |
COGS | 439.4 | 462.7 | 528.9 | 551.3 | 743.8 | 1,324 | |
Gross Profit | 389.9 | 381.7 | 385.9 | 471.2 | 579.4 | 1,077.4 | |
Operating Expenses & Income | |||||||
Operating Income | 203.4 | 169.9 | 141.3 | 237.9 | 314 | 563 | |
Total Operating Expenses | 186.4 | 211.8 | 244.6 | 233.3 | 265.3 | 513.6 | |
R&D Expenses | 56.6 | 55.27 | 57.45 | 58.23 | 71.11 | 132.7 | |
Selling General & Admin Expenses | 132.7 | 161.8 | 192.5 | 177.8 | 185.4 | 480.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.51173) | (0.600389) | (4.128) | (12.08) | (0.30589) | (20.21) | |
Interest Income | - | - | - | 9.144 | 5.842 | 36.3 | |
Income Tax Expense | 43.74 | 28.87 | 27.2 | 46.44 | 61.64 | 110.4 | |
Net Income | |||||||
Net Income | 151.8 | 132.8 | 101.2 | 170.1 | 244 | 426.1 | |
Supplemental | |||||||
EBIT | 203.4 | 169.9 | 141.3 | 237.9 | 314 | 544.5 | |
EBITDA | 229.2 | 194.5 | 171.4 | 274.2 | 355.3 | 621.3 | |