
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 425.4 | 457.8 | 549.6 | 868.5 | 834 | 788.5 | |
COGS | 64.63 | 71.42 | 79.4 | 169.2 | 164.3 | 168.3 | |
Gross Profit | 360.8 | 386.4 | 470.2 | 699.3 | 669.7 | 620.2 | |
Operating Expenses & Income | |||||||
Operating Income | 71.21 | 150.5 | 221.6 | 439.5 | 460.9 | 345.1 | |
Total Operating Expenses | 289.6 | 235.9 | 248.6 | 259.8 | 208.8 | 275.1 | |
R&D Expenses | 200.5 | 185.2 | 195.3 | 196.9 | 211.4 | 222.6 | |
Selling General & Admin Expenses | 61.22 | 47.38 | 53.29 | 62.86 | 68.09 | 81.93 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.23) | (29.5) | (44.82) | (45.42) | (39.96) | (38.2) | |
Interest Income | 1.69 | 14.45 | 46.63 | 40.4 | 40.02 | 42.56 | |
Income Tax Expense | 15.37 | 25.5 | 23.56 | 70.8 | 62.79 | 47.18 | |
Net Income | |||||||
Net Income | 55.3 | 93.69 | 214.1 | 358.6 | 406.6 | 302.2 | |
Supplemental | |||||||
EBIT | 82.78 | 147.1 | 279.4 | 474.8 | 509.4 | 374.8 | |
EBITDA | 161 | 225.6 | 357.2 | 544.8 | 586.2 | 452.6 | |