
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,027.9 | 1,249.9 | 1,467.6 | 1,943.4 | 2,472.9 | 2,620 | |
COGS | 229 | 270.1 | 340.4 | 424.5 | 466 | 489.9 | |
Gross Profit | 798.9 | 979.8 | 1,127.2 | 1,518.9 | 2,006.9 | 2,130.2 | |
Operating Expenses & Income | |||||||
Operating Income | 248.4 | 250.1 | 276.5 | 424.8 | 843.8 | 876.1 | |
Total Operating Expenses | 550.5 | 729.7 | 850.7 | 1,094.1 | 1,629.1 | 1,487.3 | |
R&D Expenses | 88.45 | 145.6 | 167.3 | 226.1 | 225.9 | 263.3 | |
Selling General & Admin Expenses | 118.3 | 132 | 154.5 | 170.3 | 459.4 | 731 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.838451) | (1.753185) | (1.888313) | (6.523061) | (4.435787) | (3.416503) | |
Interest Income | 0.830602 | 9.934286 | 7.913568 | 5.657545 | 2.252623 | 1.479847 | |
Income Tax Expense | 34.43 | 22.03 | 24.96 | 56.97 | - | 58.23 | |
Net Income | |||||||
Net Income | 194.7 | 211.7 | 240 | 338.1 | 695.9 | 756.4 | |
Supplemental | |||||||
EBIT | 240.3 | 231.2 | 259.9 | 408.4 | - | - | |
EBITDA | 297.6 | 297.2 | 340.3 | 499.8 | - | - | |