

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,922.2 | 4,273.8 | 4,510.5 | 4,355.1 | 3,711.5 | 3,666.5 | |
COGS | 859.6 | 1,222.7 | 1,351 | 1,992.6 | 1,624 | 1,555.7 | |
Gross Profit | 2,062.6 | 3,051.2 | 3,159.5 | 2,362.4 | 2,087.5 | 2,110.9 | |
Operating Expenses & Income | |||||||
Operating Income | 993.2 | 1,571.1 | 1,221.5 | 129.2 | 166.7 | 275.3 | |
Total Operating Expenses | 1,069.4 | 1,480.1 | 1,938 | 2,233.3 | 1,920.8 | 1,835.5 | |
R&D Expenses | 71.16 | 87.56 | 72.45 | 71.01 | 19.07 | - | |
Selling General & Admin Expenses | 204.8 | 324 | 302.4 | 290.8 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.136) | (0.011) | (0.379) | (1.362) | (1.314) | (1.237) | |
Interest Income | 0.002 | 0.007 | 0.013 | 0.048 | 0.251 | - | |
Income Tax Expense | 355 | 565.8 | 316.5 | 57 | 99.19 | 124.4 | |
Net Income | |||||||
Net Income | 651.4 | 1,017.8 | 923.1 | 237.9 | 10.66 | 70.68 | |
Supplemental | |||||||
EBIT | 993.2 | 1,571.1 | 1,221.5 | 129.2 | 166.7 | 275.3 | |
EBITDA | 1,047.5 | 1,632.2 | 1,287.9 | 282.4 | 371 | 469.1 | |