
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,202 | 1,071.4 | 1,824.7 | 1,229.1 | 591.8 | 576.9 | |
COGS | 228.6 | 181.9 | 210.4 | 206.1 | 160.7 | 237.5 | |
Gross Profit | 973.5 | 889.5 | 1,614.3 | 1,023 | 591.8 | 572.7 | |
Operating Expenses & Income | |||||||
Operating Income | 261.9 | 186.9 | 559.3 | 257.9 | (362.6) | (354.5) | |
Total Operating Expenses | 711.6 | 702.6 | 1,055 | 765.1 | 954.4 | 955.2 | |
R&D Expenses | 156.8 | 133.5 | 198.1 | 188.4 | 177.1 | 272.6 | |
Selling General & Admin Expenses | 102.8 | 141.1 | 153.8 | 105 | 380.4 | 219.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.494909) | (0.146309) | (0.868143) | (1.69696) | (3.903768) | (4.722936) | |
Interest Income | 11.78 | 18.4 | 12.44 | 4.598072 | 3.071827 | 2.667647 | |
Income Tax Expense | 18.01 | 16.16 | 62.75 | 23.68 | (71.12) | (66.58) | |
Net Income | |||||||
Net Income | 243.6 | 181.5 | 501 | 232.1 | (272.1) | (276.6) | |
Supplemental | |||||||
EBIT | 262.1 | 197.8 | 564.6 | 257.5 | (343.2) | - | |
EBITDA | 330.4 | 268.8 | 656.6 | 361.7 | (239) | - | |