
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,132.2 | 1,526.9 | 2,100.3 | 2,817.2 | 3,695.6 | 3,820 | |
COGS | 127 | 171 | 140.2 | 184.5 | 260 | 407.2 | |
Gross Profit | 1,005.2 | 1,355.9 | 1,960.1 | 2,632.7 | 3,695.6 | 3,781.8 | |
Operating Expenses & Income | |||||||
Operating Income | 248.5 | 406.9 | 680.7 | 970.7 | 1,253.6 | 1,229.6 | |
Total Operating Expenses | 756.7 | 949 | 1,279.4 | 1,661.9 | 2,442 | 2,636.4 | |
R&D Expenses | 81.51 | 142.6 | 230 | 294.7 | 388 | 585.6 | |
Selling General & Admin Expenses | 101.1 | 135.6 | 210.3 | 278.3 | 1,815.3 | 828.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.290661) | (0.867953) | (0.784068) | (0.647596) | (1.424518) | (1.993633) | |
Interest Income | 2.851651 | 4.569058 | 6.627012 | 2.940757 | 4.04248 | 2.495407 | |
Income Tax Expense | 34.09 | 68.91 | 85.21 | 103.4 | 140.6 | 113.5 | |
Net Income | |||||||
Net Income | 181.2 | 287 | 555.4 | 827.6 | 1,037.7 | 1,020.1 | |
Supplemental | |||||||
EBIT | 216.6 | 356.8 | 641.4 | 931.7 | 1,178.3 | - | |
EBITDA | 255.3 | 400 | 694.8 | 991.1 | 1,237.7 | - | |