| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,174.1 | 4,865.8 | 5,679.1 | 6,255.7 | 7,006 | 12,370.8 | |
COGS | 1,540.6 | 1,868.1 | 2,035.1 | 2,185 | 2,301.8 | 4,408.9 | |
Gross Profit | 2,633.6 | 2,997.6 | 3,644 | 4,070.7 | 4,704.2 | 7,962 | |
Operating Expenses & Income | |||||||
Operating Income | (466.9) | (587.3) | (419.9) | (335.3) | (163) | (70.71) | |
Total Operating Expenses | 3,100.5 | 3,602 | 4,063.9 | 4,405.9 | 4,867.2 | 8,032.7 | |
R&D Expenses | 1,184.5 | 1,295.5 | 1,439.7 | 1,514.4 | 1,494.4 | 2,337.4 | |
Selling General & Admin Expenses | 465.7 | 503.9 | 490 | 538.7 | 647.1 | 1,131.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.094) | (7.661) | (21.95) | (16.63) | (3.993) | (123.5) | |
Interest Income | 84.75 | 113.1 | 112.3 | 105.5 | 81.23 | 133 | |
Income Tax Expense | (43.79) | (21.81) | (31.32) | (45.39) | 34.65 | (77.93) | |
Net Income | |||||||
Net Income | (302.3) | (389.2) | (209.9) | (142.1) | 92.91 | 271.3 | |
Supplemental | |||||||
EBIT | (377.1) | (466.6) | (279.2) | (229.5) | 58.66 | 209.9 | |
EBITDA | 61.52 | (52.82) | 219.8 | (137.3) | 155.8 | 705.9 | |
