
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,729.9 | 2,410.9 | 2,634.3 | 2,932.7 | 3,173.2 | 3,363.9 | |
COGS | 901.8 | 1,268 | 1,362.6 | 1,451.4 | 1,529.6 | 1,620.4 | |
Gross Profit | 828.1 | 1,142.9 | 1,271.7 | 1,481.4 | 1,643.6 | 1,743.5 | |
Operating Expenses & Income | |||||||
Operating Income | 491.5 | 632.4 | 653.7 | 802.1 | 947.8 | 1,020.2 | |
Total Operating Expenses | 340.7 | 510.5 | 618 | 679.2 | 695.8 | 723.3 | |
R&D Expenses | 151.2 | 233.9 | 309.3 | 369.8 | 399.3 | 416 | |
Selling General & Admin Expenses | 189.5 | 276.6 | 308.7 | 316.8 | 296.5 | 237.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.012) | (1.523) | (3.945) | (1.884) | (0.9) | - | |
Interest Income | 0.023 | 2.246 | 14.83 | 21.66 | 53.1 | 6.3 | |
Income Tax Expense | 102.6 | 115.9 | 114.4 | 182.2 | 201.2 | 246.6 | |
Net Income | |||||||
Net Income | 494.7 | 389.1 | 752.1 | 685.7 | 723.7 | 1,074.1 | |
Supplemental | |||||||
EBIT | 525 | 441.7 | 852.9 | 794.7 | 947.8 | 1,226.6 | |
EBITDA | 593.4 | 529.3 | 1,033.8 | 990.5 | 1,198.8 | 1,483.1 | |