
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,646.8 | 1,902.8 | 2,089.3 | 2,066.1 | 2,227.6 | 2,661.9 | |
COGS | 679.6 | 775.2 | 883.5 | 977.5 | 1,052.4 | 1,303.4 | |
Gross Profit | 967.2 | 1,127.6 | 1,205.8 | 1,088.6 | 1,175.2 | 1,637.7 | |
Operating Expenses & Income | |||||||
Operating Income | 350.9 | 372 | 327.1 | 121.4 | 223.3 | 169.3 | |
Total Operating Expenses | 616.3 | 730.7 | 878.6 | 967.3 | 951.9 | 1,189.3 | |
R&D Expenses | 232.1 | 291.4 | 349.3 | 343.1 | 326.3 | 520.9 | |
Selling General & Admin Expenses | 60.75 | 77.88 | 83.78 | 111 | 131.4 | 141.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.365) | (9.837301) | (1.916) | (31.89) | (29.37) | (34.39) | |
Interest Income | 1.562 | 13.25 | 29.05 | 23.27 | 6.57 | 1.77 | |
Income Tax Expense | 101.5 | 107.6 | 120.6 | 60.71 | 48.59 | 36.74 | |
Net Income | |||||||
Net Income | 236.3 | 293.9 | 290.4 | 178.7 | 141.2 | 116.8 | |
Supplemental | |||||||
EBIT | 348.4 | 413.1 | 427.8 | 187.4 | 220.5 | 241.2 | |
EBITDA | 410 | 482.9 | 501.9 | 225.1 | 346.9 | 409.7 | |