
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,207.8 | 1,794.1 | 1,821.1 | 2,207.1 | 2,790.5 | 3,273.2 | |
COGS | 522.3 | 745.6 | 800 | 986.2 | 1,250.7 | 1,466.5 | |
Gross Profit | 685.5 | 1,048.6 | 1,021.1 | 1,220.9 | 1,539.7 | 1,806.6 | |
Operating Expenses & Income | |||||||
Operating Income | 262.4 | 526.8 | 481.7 | 539.4 | 728.6 | 940.2 | |
Total Operating Expenses | 423 | 521.8 | 539.4 | 681.5 | 811.1 | 866.5 | |
R&D Expenses | 190.6 | 240.2 | 263.6 | 324.7 | 382.3 | 413 | |
Selling General & Admin Expenses | 226.2 | 273.6 | 266.9 | 356.8 | 428.8 | 453.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.05) | (14.37) | - | - | - | - | |
Interest Income | 11.64 | 14.37 | 20.84 | 27.09 | 29.15 | 33.67 | |
Income Tax Expense | 30.2 | 87.27 | 78.47 | (1,213.8) | 150.3 | 185.3 | |
Net Income | |||||||
Net Income | 242 | 437.7 | 427.4 | 1,786.7 | 615.9 | 798.9 | |
Supplemental | |||||||
EBIT | 272.2 | 524.9 | 505.8 | 572.9 | 766.2 | 984.3 | |
EBITDA | 300.9 | 562.1 | 546 | 609.3 | 817.2 | 1,011.7 | |