
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 928.8 | 825.5 | 1,014 | 1,193.6 | 4,199.1 | 4,319.2 | |
COGS | 210 | 204.8 | 223 | 304.7 | 333 | 524.9 | |
Gross Profit | 718.8 | 620.7 | 791 | 888.9 | 4,199.1 | 4,311.1 | |
Operating Expenses & Income | |||||||
Operating Income | (43.63) | 36.94 | 318.2 | 726.5 | 3,293.3 | 3,371 | |
Total Operating Expenses | 762.4 | 583.7 | 472.8 | 162.3 | 905.8 | 1,023.3 | |
R&D Expenses | 455.1 | 313.3 | 282.3 | 356.5 | 435 | 612.9 | |
Selling General & Admin Expenses | 101.9 | 82.73 | 63.1 | 79.01 | 172.1 | 202 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.171961) | (1.316111) | (1.591772) | (1.1756) | (0.5694) | (0.292003) | |
Interest Income | 23.94 | 20 | 39.64 | 55.81 | 84.32 | 67.03 | |
Income Tax Expense | (51.69) | (16.48) | 27.27 | 16.26 | 346.5 | 336.5 | |
Net Income | |||||||
Net Income | 18.06 | 49.3 | 294.6 | 704.6 | 2,938.7 | 3,013.9 | |
Supplemental | |||||||
EBIT | (53.22) | 30.27 | 312.2 | 708.8 | 3,285.2 | - | |
EBITDA | 82.24 | 152.7 | 408.3 | 836.3 | 3,412.7 | - | |