

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,666 | 2,085.3 | 2,695.7 | 3,340.8 | 3,858.7 | 7,760.6 | |
COGS | 540.9 | 898.1 | 1,039.9 | 1,046.5 | 1,019.9 | 2,120.6 | |
Gross Profit | 1,125.1 | 1,187.3 | 1,655.9 | 2,294.2 | 2,838.8 | 5,640.1 | |
Operating Expenses & Income | |||||||
Operating Income | 25.1 | (74.06) | 291.3 | 497.5 | 330.7 | 1,131.6 | |
Total Operating Expenses | 1,201.5 | 1,261.3 | 1,364.6 | 1,796.7 | 2,508.2 | 4,505.7 | |
R&D Expenses | 545.5 | 586.4 | 635.5 | 910.7 | 945.4 | 1,889.2 | |
Selling General & Admin Expenses | 265 | 271.9 | 300.9 | 399.9 | 451.4 | 673.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.659) | (8.919) | (4.789) | (7.195) | (6.528) | (939) | |
Interest Income | 0.763 | 1.763 | 25.31 | 27 | 56.65 | 73.24 | |
Income Tax Expense | 66.5 | 156.3 | 71.67 | 16.69 | 207.9 | 310.9 | |
Net Income | |||||||
Net Income | (44.51) | 94.14 | 378.3 | 805.2 | 582.9 | 1,692.5 | |
Supplemental | |||||||
EBIT | (76.38) | (74.06) | 291.3 | 497.5 | 318.9 | - | |
EBITDA | (41.23) | (47.03) | 320 | 581.7 | 363.1 | 1,227.9 | |