

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,268.3 | 1,352.2 | 28,190 | 33,424 | 36,751 | 37,220 | |
COGS | 315.1 | 329.1 | 8,451 | 12,858 | 12,037 | 11,813 | |
Gross Profit | 953.2 | 1,023.1 | 19,739 | 20,566 | 24,714 | 25,407 | |
Operating Expenses & Income | |||||||
Operating Income | 446.4 | 491.4 | 7,897 | 7,258 | 9,080 | 10,568 | |
Total Operating Expenses | 821.9 | 860.8 | 20,293 | 26,166 | 27,671 | 26,652 | |
R&D Expenses | 235.3 | 227.8 | 4,784 | 5,964 | 7,272 | 7,505 | |
Selling General & Admin Expenses | 262.1 | 278.1 | 6,179 | 7,096 | 7,050 | 6,965 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (58.44) | (72.23) | (2,875) | (3,155) | (2,755) | (2,689) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 39.45 | 40.79 | - | - | - | - | |
Net Income | |||||||
Net Income | 287.7 | 336.6 | 6,717 | 4,090 | 7,711 | 7,800 | |
Supplemental | |||||||
EBIT | 455.9 | 517.2 | - | - | - | - | |
EBITDA | 385.6 | 449.6 | - | - | - | - | |