

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,520.8 | 2,410.9 | 2,634.3 | 2,818.3 | 3,172 | 3,368.4 | |
COGS | 792.8 | 1,268 | 1,362.6 | 1,394.7 | 1,529 | 1,622.5 | |
Gross Profit | 728 | 1,142.9 | 1,271.7 | 1,423.6 | 1,643 | 1,745.9 | |
Operating Expenses & Income | |||||||
Operating Income | 432 | 632.4 | 653.7 | 770.9 | 947.4 | 1,021.6 | |
Total Operating Expenses | 299.5 | 510.5 | 618 | 652.7 | 695.5 | 724.2 | |
R&D Expenses | 132.9 | 233.9 | 309.3 | 355.4 | 399.2 | 416.5 | |
Selling General & Admin Expenses | 166.6 | 276.6 | 308.7 | 304.5 | 296.5 | 237.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.768749) | (1.523) | (3.945) | (1.810524) | (0.9) | - | |
Interest Income | 0.0202 | 2.246 | 14.83 | 20.81 | 53.1 | 6.3 | |
Income Tax Expense | 90.21 | 115.9 | 114.4 | 175.1 | 201.1 | 247 | |
Net Income | |||||||
Net Income | 434.9 | 389.1 | 752.1 | 659 | 723.4 | 1,075.7 | |
Supplemental | |||||||
EBIT | 526.9 | 506.5 | 653.7 | 763.7 | 947.4 | 1,228.4 | |
EBITDA | 587 | 594.1 | 834.6 | 951.9 | 1,198.4 | 1,485.3 | |