
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,011.9 | 1,360.2 | 1,612.3 | 1,480.9 | 1,782.2 | 1,822.2 | |
COGS | 40.38 | 47.35 | 49.05 | - | - | - | |
Gross Profit | 971.5 | 1,312.8 | 1,563.3 | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 299.1 | 443.4 | 515.2 | 79.21 | 94.52 | 82.69 | |
Total Operating Expenses | 695.3 | 992.2 | 1,164.3 | 1,401.7 | 1,687.7 | 1,739.6 | |
R&D Expenses | 541.9 | 813.9 | 938.9 | 1,122.1 | 1,350.6 | 1,351.8 | |
Selling General & Admin Expenses | 99.68 | 105.7 | 124.9 | 279.6 | 337.1 | 387.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.926) | (0.254) | (0.34) | (1.308) | (1.203) | (1.173) | |
Interest Income | 1.399 | 9.988 | 29.66 | 29.08 | 19.07 | 19.11 | |
Income Tax Expense | 40.92 | 63.88 | 78.15 | - | - | - | |
Net Income | |||||||
Net Income | 252.6 | 379.3 | 435.2 | 126.9 | 70.59 | 28.82 | |
Supplemental | |||||||
EBIT | 299.1 | 443.4 | 515.2 | - | - | - | |
EBITDA | 339.5 | 490.7 | 564.2 | - | - | - | |