
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,369.2 | 1,781.5 | 1,897.6 | 1,788.9 | 1,896.1 | 1,973.3 | |
COGS | 661.9 | 857.8 | 940.6 | 872.8 | 900 | 930 | |
Gross Profit | 707.3 | 923.6 | 957 | 916.1 | 996 | 1,043.3 | |
Operating Expenses & Income | |||||||
Operating Income | 237.5 | 366.3 | 345.4 | 345.4 | 410.4 | 456 | |
Total Operating Expenses | 1,131.7 | 1,415.1 | 1,552.2 | 1,443.5 | 1,485.7 | 1,517.3 | |
R&D Expenses | 342.8 | 406.3 | 458.4 | 426.5 | 434.7 | 429.9 | |
Selling General & Admin Expenses | 127 | 151 | 153.1 | 144.2 | 151 | 157.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.057) | (0.948) | (0.898) | (0.915) | (0.898) | (0.897) | |
Interest Income | 6.281 | 1.563 | 9.985 | 21.49 | 33.98 | 36.09 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 217.3 | 326.4 | 176.7 | 274.6 | 331.5 | 403.9 | |
Supplemental | |||||||
EBIT | 237.5 | - | - | - | - | - | |
EBITDA | - | 428.4 | 382.9 | - | - | - | |