

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,545.4 | 3,047 | 3,929.7 | 4,535.4 | 4,576.8 | 4,580.6 | |
COGS | 734.3 | 906.2 | 1,063.7 | 1,266.5 | 1,407.2 | 1,346.8 | |
Gross Profit | 1,811.1 | 2,140.8 | 2,866 | 3,268.9 | 3,169.5 | 3,233.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,137.4 | 1,503.6 | 1,895.4 | 2,111.2 | 1,807.5 | 1,872.3 | |
Total Operating Expenses | 673.7 | 637.1 | 970.6 | 1,157.7 | 2,769.3 | 1,996.2 | |
R&D Expenses | 215 | 317.7 | 366 | 453.6 | 477.8 | 483.2 | |
Selling General & Admin Expenses | 167.3 | 4.886471 | 107 | 125.3 | 301.5 | 831.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.481305) | (1.857316) | (2.601193) | (2.523204) | (0.530512) | (0.497697) | |
Interest Income | 3.692661 | 5.426578 | 15.41 | 18.63 | 36.1 | 27.46 | |
Income Tax Expense | 161.8 | 173.3 | 239.4 | 264.7 | - | 103.5 | |
Net Income | |||||||
Net Income | 973.7 | 1,327.9 | 1,653.7 | 1,828.5 | 1,620.3 | 1,624.7 | |
Supplemental | |||||||
EBIT | 1,057.6 | 1,332.9 | 1,738.5 | 1,932.5 | - | - | |
EBITDA | 1,151.2 | 1,444.7 | 1,888.1 | 2,110.1 | - | - | |