

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,449.3 | 3,651.4 | 4,197.5 | 4,307.3 | 4,101.3 | 4,067.8 | |
COGS | 936.5 | 1,395.1 | 1,616.6 | 1,647.5 | 1,919.4 | 1,538.8 | |
Gross Profit | 1,512.8 | 2,256.3 | 2,580.9 | 2,659.8 | 2,181.9 | 2,529.1 | |
Operating Expenses & Income | |||||||
Operating Income | 200.4 | 335.4 | 410.3 | 360.8 | 403.2 | 341.3 | |
Total Operating Expenses | 1,312.3 | 1,920.9 | 2,170.5 | 2,299 | 1,778.7 | 2,186.8 | |
R&D Expenses | 50.34 | 80.68 | 89.28 | 89.97 | 80.23 | 42 | |
Selling General & Admin Expenses | 215.3 | 301.7 | 421.9 | 367.4 | 365.8 | 333.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.83) | (25.07) | (45.84) | (57.24) | (47.21) | (36.13) | |
Interest Income | 1.643038 | 2.2 | 0.978 | 1.253 | 2.087 | - | |
Income Tax Expense | 46.37 | 63.44 | 87.1 | 77.91 | 82.19 | 70.31 | |
Net Income | |||||||
Net Income | 120.7 | 209.5 | 258.4 | 213.5 | 239.6 | 216.5 | |
Supplemental | |||||||
EBIT | 192.9 | 311.4 | 402.7 | 357.7 | 403.2 | 240.2 | |
EBITDA | 491.2 | 656.4 | 744.4 | 771.9 | 750.8 | 559.3 | |