

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 785.1 | 1,104 | 1,296.5 | 1,422.7 | 1,538.2 | 1,654.4 | |
COGS | 202.2 | 302 | 346.3 | 392 | 409.6 | - | |
Gross Profit | 583 | 801.9 | 950.2 | 1,030.7 | 1,128.6 | - | |
Operating Expenses & Income | |||||||
Operating Income | 253.7 | 361.5 | 443.1 | 423.4 | 412.5 | 588.3 | |
Total Operating Expenses | 340.4 | 440.5 | 507.1 | 607.4 | 716.1 | 723.6 | |
R&D Expenses | 105.5 | 106.8 | 106.8 | 157.1 | 115.7 | 90.56 | |
Selling General & Admin Expenses | 42.55 | 39.82 | 39.25 | 41.62 | 47.65 | 40.92 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.132) | (5.386) | (0.809) | (14.92) | (8.446) | (2.286) | |
Interest Income | 0.107 | 91.54 | 18.52 | 39.37 | 8.752 | 6.932 | |
Income Tax Expense | 56.44 | 73.84 | 103.5 | 96.43 | 88.45 | 77.77 | |
Net Income | |||||||
Net Income | 196.3 | 373.8 | 365.4 | 351.4 | 332.8 | 391.5 | |
Supplemental | |||||||
EBIT | 253.8 | 453 | 469.6 | 462.7 | 429.7 | - | |
EBITDA | 276.9 | 476.9 | 494.9 | 488.3 | 454.3 | 611.8 | |