

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 967 | 949.6 | 1,000.2 | 1,044.1 | 1,096.4 | 1,113.4 | |
COGS | 325.5 | 318.4 | 291.1 | 291.7 | 291 | 344.9 | |
Gross Profit | 641.5 | 631.2 | 709.1 | 752.4 | 805.4 | 768.5 | |
Operating Expenses & Income | |||||||
Operating Income | 238.1 | 163.4 | 199.4 | 231.2 | 489.3 | 523.3 | |
Total Operating Expenses | 403.4 | 467.8 | 509.7 | 521.2 | 316.1 | 245.2 | |
R&D Expenses | 339 | 343.2 | 336.5 | 346.4 | - | - | |
Selling General & Admin Expenses | 89.76 | 86.81 | 94.35 | 108.1 | 119 | 95.14 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.41) | (28.31) | (28.84) | (23.29) | (17.91) | (20.99) | |
Interest Income | 1.17 | 2.86 | 6.449 | 7.576 | 8.686 | - | |
Income Tax Expense | 38.15 | 31.54 | 38.21 | 32.43 | 55.86 | 42.94 | |
Net Income | |||||||
Net Income | 173.4 | 114.4 | 134.7 | 177.2 | 282 | 195.3 | |
Supplemental | |||||||
EBIT | 237.9 | 174.3 | 199.4 | 229.8 | 489.3 | 386.3 | |
EBITDA | 381.9 | 316.1 | 331.5 | 362.3 | 614.3 | 506.7 | |