
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 888.2 | 952.6 | 1,230.2 | 798.4 | 867 | 859.3 | |
COGS | 250.2 | 244 | 380.6 | 247.2 | 89.67 | 19.8 | |
Gross Profit | 637.9 | 708.6 | 849.6 | 737.9 | 777.3 | 839.5 | |
Operating Expenses & Income | |||||||
Operating Income | 232.9 | 377.3 | 469 | 366.1 | 462.3 | 539 | |
Total Operating Expenses | 374.1 | 298.5 | 378.6 | 371.8 | 315 | 300.4 | |
R&D Expenses | 86.97 | 103.6 | 20 | 78.5 | 38.6 | 39.72 | |
Selling General & Admin Expenses | 71.95 | 75.54 | 166.5 | 248.3 | 279.5 | 182.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.686) | (1.176) | (0.863) | (1.069) | (0.91) | (0.849) | |
Interest Income | 1.55 | 43.34 | 48.01 | 64.42 | 67.32 | 56.51 | |
Income Tax Expense | 10.2 | 46.09 | 57.39 | (39.79) | 17.45 | (3.183) | |
Net Income | |||||||
Net Income | 208.9 | 347.1 | 481.1 | 444.3 | 594.7 | 621 | |
Supplemental | |||||||
EBIT | 221.9 | 393.7 | 539.4 | 431.2 | 462.3 | 522.1 | |
EBITDA | 329.1 | 514.3 | 787 | 554 | 529.5 | 559.6 | |