

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,786.1 | 3,651.4 | 4,197.5 | 4,307.3 | 4,269.8 | 4,079.8 | |
COGS | 1,065.3 | 1,395.1 | 1,616.6 | 2,008.4 | 1,998.3 | 1,543.5 | |
Gross Profit | 1,720.8 | 2,256.3 | 2,580.9 | 2,298.9 | 2,271.6 | 2,536.4 | |
Operating Expenses & Income | |||||||
Operating Income | 228 | 335.4 | 410.3 | 405.3 | 419.8 | 344.8 | |
Total Operating Expenses | 1,492.8 | 1,920.9 | 2,170.5 | 1,893.6 | 1,851.8 | 2,509.6 | |
R&D Expenses | 55.04 | 80.68 | 89.28 | 86.78 | 83.52 | - | |
Selling General & Admin Expenses | 244.9 | 301.7 | 362.3 | 426 | 365.8 | 740.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.13) | (23.86) | (43.45) | (52.91) | (49.15) | (35.9) | |
Interest Income | 25.4 | 49.42 | 0.978 | 1.253 | 2.087 | 31.03 | |
Income Tax Expense | 52.75 | 63.44 | 87.1 | 77.91 | 85.57 | 57.57 | |
Net Income | |||||||
Net Income | 137.3 | 209.5 | 258.4 | 213.5 | 249.5 | 217.5 | |
Supplemental | |||||||
EBIT | 218 | 309.2 | 402.7 | 354.4 | 419.8 | - | |
EBITDA | 525.4 | 636.7 | 744.4 | 721.8 | 781.6 | - | |