

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,088 | 1,271.4 | 1,148.2 | 1,139.2 | 1,194.6 | 1,743.6 | |
COGS | 363 | 430.2 | 407 | 388 | 421.8 | 619.2 | |
Gross Profit | 725.1 | 841.3 | 741.2 | 751.2 | 772.7 | 1,124.4 | |
Operating Expenses & Income | |||||||
Operating Income | 368.8 | 328.1 | 216.3 | 248.3 | 269.6 | 275.7 | |
Total Operating Expenses | 356.3 | 513.2 | 524.9 | 503 | 503.9 | 848.6 | |
R&D Expenses | 61.62 | 90.52 | 90.95 | 88 | 70.31 | 103.7 | |
Selling General & Admin Expenses | 81.99 | 107.1 | 128.5 | 115.2 | 116.2 | 30 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.32) | (32.66) | (29.34) | (27.5) | (24.48) | (31.71) | |
Interest Income | 0.249664 | 3.128301 | 15.37 | 12.42 | 8.48 | - | |
Income Tax Expense | 77.89 | 80.17 | 42.71 | 53.23 | 61.57 | 82.24 | |
Net Income | |||||||
Net Income | 273.4 | 225 | 159.8 | 180.8 | 155.6 | 178.1 | |
Supplemental | |||||||
EBIT | 370.2 | 336.6 | 230.6 | 259.5 | 236.1 | 392.1 | |
EBITDA | 454.6 | 479.8 | 347 | 383.5 | 364.3 | 536.5 | |