

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,456 | 1,845.4 | 1,655.8 | 1,482 | 1,798.8 | 1,905.2 | |
COGS | 923.6 | 1,169.9 | 1,063.4 | 952.7 | 1,121.4 | 1,177.4 | |
Gross Profit | 532.3 | 675.5 | 592.4 | 529.3 | 677.4 | 727.8 | |
Operating Expenses & Income | |||||||
Operating Income | 156.4 | 239.9 | 140.7 | 66.9 | 180.5 | 219.6 | |
Total Operating Expenses | 1,299.5 | 1,605.5 | 1,515.1 | 1,415.1 | 1,618.3 | 1,685.6 | |
R&D Expenses | 161.8 | 191 | 202.4 | 211.8 | 232.4 | 240.6 | |
Selling General & Admin Expenses | 192 | 218.5 | 221 | 224.6 | 242.4 | 245.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.576) | (7.325) | (15.2) | (22) | (13.6) | (13.7) | |
Interest Income | 0.454 | 4.147 | 27.1 | 42.9 | 26.6 | 25.5 | |
Income Tax Expense | 14 | 39.85 | - | - | - | - | |
Net Income | |||||||
Net Income | 134.7 | 199.7 | 128.3 | 54.2 | 148.4 | 190.5 | |
Supplemental | |||||||
EBIT | 166.2 | 244.9 | 137.7 | 74.4 | 182.3 | 222.5 | |
EBITDA | 209.3 | 300.2 | 204.2 | 142.9 | 244.3 | 284.2 | |