
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,447.9 | 1,938.8 | 2,869.3 | 3,025.7 | 2,423.8 | 2,422.9 | |
COGS | 91.28 | 99.91 | 140.8 | 162.2 | 237.3 | 202.1 | |
Gross Profit | 1,356.6 | 1,838.9 | 2,728.6 | 2,863.5 | 2,186.6 | 2,220.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,126.6 | 1,488.2 | 2,158.2 | 2,290.5 | 1,315.8 | 1,301 | |
Total Operating Expenses | 230 | 350.7 | 570.4 | 572.9 | 870.7 | 967.5 | |
R&D Expenses | 102.3 | 173.1 | 250.1 | 303.7 | 335.7 | 363.6 | |
Selling General & Admin Expenses | 64.72 | 125.4 | 144.3 | 122.8 | 228.8 | 365 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.135027) | (3.45994) | (3.221531) | (2.870354) | (7.802039) | (8.782575) | |
Interest Income | 54.21 | 48.68 | 58.25 | 33.85 | 23.33 | 10.55 | |
Income Tax Expense | 164.3 | 220.7 | 300.6 | 324.7 | 210.6 | 134.3 | |
Net Income | |||||||
Net Income | 958 | 1,263.6 | 1,858.5 | 1,957.6 | 1,291 | 1,145.5 | |
Supplemental | |||||||
EBIT | 1,124 | 1,491.8 | 2,158.8 | 2,283.9 | 1,315.8 | - | |
EBITDA | 1,134.8 | 1,505.5 | 2,187.8 | 2,312.4 | 1,391.3 | - | |