
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,343.6 | 2,573.4 | 2,819 | 2,965.2 | 3,034.7 | 6,033.5 | |
COGS | 958.9 | 2,074.4 | 2,207.9 | 2,309.5 | 2,389.8 | 4,198 | |
Gross Profit | 1,384.7 | 499 | 611.1 | 655.7 | 644.9 | 1,835.5 | |
Operating Expenses & Income | |||||||
Operating Income | 149.6 | 161.7 | 217.8 | 234.1 | 225.7 | 647.5 | |
Total Operating Expenses | 1,246.9 | 337.3 | 393.3 | 1,568.1 | 419.2 | 1,188 | |
R&D Expenses | 52.45 | 56.31 | 60.58 | 69 | 72.6 | 69 | |
Selling General & Admin Expenses | 73.42 | 93.94 | 110.9 | 116.9 | 193.3 | 2,270.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.63) | (10.66) | (22.62) | (17.9) | (11.8) | (26) | |
Interest Income | 10.32 | 7.132 | 9.301 | 13.7 | 4.4 | 4.5 | |
Income Tax Expense | 29.61 | 33.33 | 32.38 | 84.4 | 74.7 | 148.8 | |
Net Income | |||||||
Net Income | 93.65 | 103.6 | 152.3 | 118.1 | 140.9 | 248.8 | |
Supplemental | |||||||
EBIT | 146.7 | 173.7 | 231.6 | 251.7 | 225.7 | 606.9 | |
EBITDA | 227.6 | 264.1 | 319.7 | 349.1 | 323.8 | 805.9 | |