

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,456 | 1,845.4 | 1,655.8 | 1,482 | 1,798.8 | 2,037.8 | |
COGS | 923.6 | 1,169.9 | 1,063.4 | 952.7 | 1,128.8 | 1,227.9 | |
Gross Profit | 532.3 | 675.5 | 592.4 | 529.3 | 670 | 809.9 | |
Operating Expenses & Income | |||||||
Operating Income | 151.7 | 233.1 | 113.7 | 36.61 | 195.2 | 279.3 | |
Total Operating Expenses | 380.6 | 442.4 | 478.7 | 492.7 | 474.8 | 530.6 | |
R&D Expenses | 161.8 | 191 | 202.4 | 211.8 | 232.4 | 246.6 | |
Selling General & Admin Expenses | 192 | 218.5 | 223.5 | 224.5 | 242.4 | 254.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.576) | (7.325) | (16.57) | (25.11) | (16.7) | (15.2) | |
Interest Income | 0.454 | 4.147 | 27.09 | 42.86 | 26.6 | 18.9 | |
Income Tax Expense | 14 | 39.85 | (8.288) | (3.929) | 19.4 | 25.4 | |
Net Income | |||||||
Net Income | 134.7 | 199.7 | 128.3 | 54.21 | 148.4 | 219.4 | |
Supplemental | |||||||
EBIT | 152.3 | 249.1 | 113.7 | 77.48 | 185.4 | 242.4 | |
EBITDA | 205.2 | 309.4 | 113.7 | 145.9 | 247.4 | 303.1 | |