
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,729.9 | 2,410.9 | 2,634.3 | 2,932.7 | 3,173.2 | 3,399.5 |
COGS | 901.8 | 1,268 | 1,362.6 | 1,451.4 | 1,529.6 | 1,637.7 |
Gross Profit | 828.1 | 1,142.9 | 1,271.7 | 1,481.4 | 1,643.6 | 1,761.9 |
Operating Expenses & Income | ||||||
Operating Income | 487.4 | 632.4 | 653.7 | 802.2 | 938.1 | 1,030 |
Total Operating Expenses | 1,242.5 | 1,778.5 | 1,980.6 | 2,130.6 | 2,235.1 | 2,369.6 |
R&D Expenses | 151.2 | 233.9 | 309.3 | 369.8 | 409 | 420.4 |
Selling General & Admin Expenses | 189.5 | 276.6 | 308.7 | 316.8 | 296.5 | 311.5 |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.012) | (1.523) | (3.945) | (1.9) | (0.9) | - |
Interest Income | 0.023 | 2.246 | 14.83 | 21.7 | 53.1 | 17.3 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 494.7 | 389.1 | 752.1 | 685.7 | 723.7 | 892.3 |
Supplemental | ||||||
EBIT | - | 506.5 | 870.5 | 869.8 | 925.8 | 1,030 |
EBITDA | - | 628.9 | 1,051.4 | 1,065.6 | 1,176.8 | 1,280.7 |