
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,259.1 | 4,511.1 | 5,952 | 7,355.7 | 8,267.5 | 8,400.5 | |
COGS | 554.6 | 754.9 | 1,059.9 | 1,239.7 | 1,235.2 | 1,220.8 | |
Gross Profit | 3,704.5 | 3,756.2 | 4,892.2 | 6,116 | 7,032.4 | 7,179.8 | |
Operating Expenses & Income | |||||||
Operating Income | (1,036.3) | (129.5) | 581 | 1,172.9 | 2,464.1 | 2,643.1 | |
Total Operating Expenses | 4,740.8 | 3,885.7 | 4,311.2 | 4,943 | 4,568.3 | 4,536.7 | |
R&D Expenses | 822 | 1,182.7 | 1,543.6 | 1,815.8 | 1,653.6 | 1,651.3 | |
Selling General & Admin Expenses | 1,991.1 | 719.7 | 811.8 | 1,093.9 | 1,199.4 | 1,155.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (237) | (161.3) | - | - | - | - | |
Interest Income | 9.735 | 161.3 | 606.8 | 625.3 | 706 | 1,337.4 | |
Income Tax Expense | 59.53 | 9.751 | 122.6 | 265.6 | 509.7 | 730.9 | |
Net Income | |||||||
Net Income | (1,071.1) | 107.2 | 1,099.2 | 1,584.7 | 2,735.3 | 3,372.9 | |
Supplemental | |||||||
EBIT | (1,011.5) | 117 | 1,221.8 | 1,832.7 | 3,200.2 | - | |
EBITDA | (822.1) | 404.4 | 1,649.7 | 2,519.1 | 4,015.2 | 5,019.7 | |