
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,041 | 1,340.7 | 1,189.6 | 1,542.4 | 1,889.5 | 2,051.1 | |
COGS | 447.5 | 489 | 531.9 | 596 | 676.5 | 700.1 | |
Gross Profit | 593.5 | 851.7 | 657.7 | 946.4 | 1,213 | 1,351 | |
Operating Expenses & Income | |||||||
Operating Income | 237.7 | 436.3 | 265.2 | 414.6 | 629 | 724.1 | |
Total Operating Expenses | 803.3 | 904.4 | 924.4 | 1,127.8 | 1,260.5 | 1,327 | |
R&D Expenses | 117.7 | 133.2 | 126.9 | 179.6 | 210.4 | 230.2 | |
Selling General & Admin Expenses | 238.9 | 284.5 | 299.6 | 359.8 | 376.3 | 398.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1) | (1.5) | (5.2) | (7.6) | (8.2) | (1.1) | |
Interest Income | 0.1 | 1 | 2.9 | 4.6 | 4.6 | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 193.8 | 349.5 | 216.8 | 329.9 | 500.3 | 573.6 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 289.1 | 489.3 | - | - | - | - | |