

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,846.3 | 2,096 | 2,419.2 | 2,853.9 | 3,221.3 | 3,406.6 | |
COGS | 470.5 | 483.7 | 532.1 | 580.2 | 717.4 | 813.6 | |
Gross Profit | 1,375.8 | 1,612.4 | 1,887.2 | 2,273.7 | 2,503.8 | 2,593 | |
Operating Expenses & Income | |||||||
Operating Income | (82.34) | 41.56 | 185.8 | 474.2 | 409.5 | 149.3 | |
Total Operating Expenses | 1,928.6 | 2,054.5 | 2,233.4 | 2,379.7 | 2,811.8 | 3,257.3 | |
R&D Expenses | 628.8 | 649.6 | 746.8 | 747.2 | 921.9 | 987.6 | |
Selling General & Admin Expenses | 759.4 | 854 | 892.4 | 1,009 | 1,153 | 1,368.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.74) | (15.97) | (17.34) | (12.67) | (10.9) | (83.61) | |
Interest Income | 10.48 | 18.03 | 58.34 | 74.88 | 74.9 | 70.1 | |
Income Tax Expense | (11.27) | 8.015 | - | - | - | - | |
Net Income | |||||||
Net Income | (64.08) | 141.6 | 167.6 | 426.9 | 348.9 | 72.97 | |
Supplemental | |||||||
EBIT | (74.31) | 45.96 | 205.9 | 554.4 | 493.4 | 232.7 | |
EBITDA | 48.03 | 267.5 | 310.3 | 650.9 | 572.9 | 385.7 | |