

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 844.3 | 1,037.4 | 1,828.3 | 2,248.2 | 3,713.9 | 4,804.2 | |
COGS | 140.1 | 168.8 | 310.4 | 323.4 | 677.2 | 974.3 | |
Gross Profit | 704.1 | 868.6 | 1,517.9 | 1,924.9 | 3,036.8 | 3,829.8 | |
Operating Expenses & Income | |||||||
Operating Income | (708.7) | (785.1) | (282.2) | (176.9) | 501.6 | 999.8 | |
Total Operating Expenses | 1,412.8 | 1,653.7 | 1,800.1 | 2,101.8 | 2,535.2 | 2,830.1 | |
R&D Expenses | 792.2 | 883 | 1,004.4 | 1,126.2 | 1,324.5 | 1,509 | |
Selling General & Admin Expenses | 620.6 | 770.7 | 795.6 | 975.5 | 1,210.7 | 1,317.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (143) | (156) | (121.2) | (141.9) | (252.6) | (325.1) | |
Interest Income | 1.579 | 24.81 | 95.56 | 122 | 111.5 | 110.1 | |
Income Tax Expense | 0.68 | 4.163 | 6.725 | (99.22) | 9.405 | (39.75) | |
Net Income | |||||||
Net Income | (852.8) | (1,131.2) | (440.2) | (278.2) | 313.7 | 808 | |
Supplemental | |||||||
EBIT | (709.1) | (971) | (312.3) | (235.5) | 575.8 | 1,095.9 | |
EBITDA | (661.6) | (926.6) | (258.2) | (178.8) | 631.4 | 1,150.4 | |