
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 828.7 | 1,216 | 1,650.2 | 2,065.8 | 2,583.9 | 2,723.7 | |
COGS | 259.1 | 354 | 486.1 | 579.9 | 700.8 | 1,043.6 | |
Gross Profit | 569.6 | 862 | 1,164.1 | 1,485.9 | 2,583.9 | 2,681.5 | |
Operating Expenses & Income | |||||||
Operating Income | 222.5 | 397 | 600.4 | 753.7 | 943.9 | 990.4 | |
Total Operating Expenses | 347.1 | 465 | 563.7 | 732.2 | 1,640 | 1,885.2 | |
R&D Expenses | 134.9 | 174.9 | 237.9 | 290.5 | 364.8 | 531.7 | |
Selling General & Admin Expenses | 55.12 | 66.55 | 82.26 | 91.52 | 229.4 | 288.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.796299) | (1.675719) | (4.011195) | (2.353703) | (1.460385) | (2.230613) | |
Interest Income | 2.157309 | 3.190114 | 4.605675 | 12.06 | 13.79 | 8.817413 | |
Income Tax Expense | 26.7 | 54.98 | 74.24 | 87.8 | 115.7 | 81.97 | |
Net Income | |||||||
Net Income | 207.9 | 358 | 533.9 | 673.2 | 820.6 | 866.9 | |
Supplemental | |||||||
EBIT | 223.3 | 396.8 | 600.4 | 748.3 | 936.3 | - | |
EBITDA | 251.2 | 437.5 | 656.4 | 825 | 1,012.9 | - | |