

| 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 | 503 | 532.1 | 580.2 | 736.8 | 833 | |
Gross Profit | 1,375.8 | 1,593 | 1,887.2 | 2,273.7 | 2,484.4 | 2,573.6 | |
Operating Expenses & Income | |||||||
Operating Income | (82.34) | 161 | 185.8 | 484.2 | 533.5 | 273.3 | |
Total Operating Expenses | 1,458.1 | 1,432 | 1,701.4 | 1,789.5 | 1,950.9 | 2,300.4 | |
R&D Expenses | 628.8 | 649.6 | 746.8 | 747.2 | 921.9 | 987.6 | |
Selling General & Admin Expenses | 354.3 | 372.9 | 404 | 532.3 | 1,153 | 1,206 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.34) | (15.97) | (17.34) | (12.67) | (10.9) | 72.9 | |
Interest Income | 10.48 | 18.03 | 49.01 | 74.88 | 74.9 | 59.62 | |
Income Tax Expense | (11.27) | 8.015 | 20.92 | 114.9 | 133.6 | 76.14 | |
Net Income | |||||||
Net Income | (64.08) | 141.6 | 167.6 | 426.9 | 348.9 | 72.97 | |
Supplemental | |||||||
EBIT | (60.61) | 163.4 | 202.4 | 554.1 | 493.4 | 76.21 | |
EBITDA | 47.43 | 265.4 | 306.8 | 650.5 | 572.9 | 115.1 | |