

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 925.3 | 1,097.3 | 1,152.3 | 1,225 | 1,369.8 | 2,582.2 | |
COGS | 177.8 | 223.4 | 246.9 | 302.8 | 350.7 | 659.3 | |
Gross Profit | 747.5 | 873.9 | 905.3 | 922.2 | 1,019.1 | 1,922.9 | |
Operating Expenses & Income | |||||||
Operating Income | 328.7 | 375.9 | 348.5 | 175.1 | 184.7 | 158.7 | |
Total Operating Expenses | 420.9 | 498 | 556.8 | 747.1 | 834.4 | 1,764.2 | |
R&D Expenses | 145.9 | 208.5 | 270.9 | 284.6 | 242.7 | 526.2 | |
Selling General & Admin Expenses | 97.02 | 102.5 | 135.7 | 154.7 | 207.2 | 440.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.609) | (0.632) | (0.656523) | (1.775964) | (0.21) | (34.21) | |
Interest Income | 4.189 | 9.612 | 5.573167 | 11.9 | 25.19 | 30.85 | |
Income Tax Expense | 49.57 | 59.31 | 61.92 | 28.66 | 79.08 | 122.8 | |
Net Income | |||||||
Net Income | 292.5 | 325.3 | 239.4 | 209 | 147.8 | 129.3 | |
Supplemental | |||||||
EBIT | 335.5 | 378.7 | 160.3 | 195.8 | 195.4 | 238.2 | |
EBITDA | 397.6 | 445.8 | 230.5 | 255.5 | 291.7 | 406.7 | |