

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,088.7 | 1,170.4 | 1,285.8 | 1,347 | 1,318 | 1,480.6 | |
COGS | 433.5 | 485.5 | 521.6 | 543.4 | 733 | - | |
Gross Profit | 655.2 | 684.8 | 780.2 | 804.2 | 585 | 638.7 | |
Operating Expenses & Income | |||||||
Operating Income | 154.9 | 139.2 | 100.7 | 156.5 | 148 | 155.3 | |
Total Operating Expenses | 500.3 | 545.6 | 663.4 | 647.1 | 437 | - | |
R&D Expenses | 6.048166 | 5.56564 | 55.01 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.029143) | (9.014636) | (1.414044) | (2.217821) | (18) | (26.1) | |
Interest Income | 1.157735 | 1.421196 | 1.014714 | 2.3 | 6.9 | - | |
Income Tax Expense | 39.02 | 32.04 | 20.57 | 31.71 | 32 | 30.82 | |
Net Income | |||||||
Net Income | 108.9 | 98.79 | 5.519205 | 93.8 | 93 | 93.54 | |
Supplemental | |||||||
EBIT | 152.6 | 139.2 | 110.2 | 153.3 | 148 | - | |
EBITDA | 229.3 | 221.4 | 204.2 | 252.3 | 262 | 263.7 | |