

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,611.9 | 5,599.9 | 7,060 | 8,880 | 11,556 | 13,269 | |
COGS | 2,130.7 | 2,845.7 | 3,545 | 4,408 | 6,001 | 6,931 | |
Gross Profit | 2,481.1 | 2,754.1 | 3,515 | 4,472 | 5,555 | 6,338 | |
Operating Expenses & Income | |||||||
Operating Income | 268.6 | (822.3) | 74 | 1,302 | 1,885 | 2,363 | |
Total Operating Expenses | 4,343.2 | 6,422.2 | 6,986 | 7,578 | 9,671 | 10,906 | |
R&D Expenses | 854.4 | 1,503.2 | 1,730 | 1,367 | 1,536 | 1,647 | |
Selling General & Admin Expenses | 1,276.4 | 1,938.3 | 1,711 | 1,803 | 2,134 | 2,328 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.15) | (1.15) | - | - | - | - | |
Interest Income | 15.36 | 79.14 | 241 | 308 | 331 | 301 | |
Income Tax Expense | 225.9 | (162.4) | - | - | - | - | |
Net Income | |||||||
Net Income | 2,914.7 | (3,460.4) | 132 | 2,019 | 1,231 | 1,928 | |
Supplemental | |||||||
EBIT | 380.5 | (475.6) | 74 | 1,302 | 1,885 | 2,363 | |
EBITDA | 3,208.1 | (731.8) | 144 | 1,338 | 1,916 | 2,392 | |