
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 600.6 | 956.3 | 1,716.8 | 1,867.6 | 2,265.4 | 2,266.7 | |
COGS | 85.35 | 103.3 | 122.3 | 129.5 | 156.1 | 170.3 | |
Gross Profit | 515.2 | 853.1 | 1,594.5 | 1,738.1 | 2,109.2 | 2,096.4 | |
Operating Expenses & Income | |||||||
Operating Income | (112.4) | 71.96 | 532.4 | 469.2 | 884.2 | 823.4 | |
Total Operating Expenses | 627.6 | 781.8 | 1,068.6 | 1,268.9 | 1,225.1 | 1,273 | |
R&D Expenses | 388.7 | 473.8 | 637.7 | 683.6 | 516.9 | 483.7 | |
Selling General & Admin Expenses | 27.56 | 35.25 | 48.63 | 91.32 | 180.4 | 191.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.365) | (1.526) | (1.275) | (1.084) | (5.758) | (5.895) | |
Interest Income | 1.194 | 1.169 | 15.99 | 84.44 | 59.16 | 64.66 | |
Income Tax Expense | (21.32) | 17.57 | 117.9 | 124.1 | 197.5 | 187.5 | |
Net Income | |||||||
Net Income | (90.45) | 55.55 | 431.4 | 428.4 | 735.6 | 678.2 | |
Supplemental | |||||||
EBIT | (110.4) | 74.65 | 550.6 | 553.6 | 884.2 | 857.6 | |
EBITDA | (97.72) | 87.59 | 562.5 | 568.2 | 909.2 | 884.7 | |