

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,839.4 | 3,194.2 | 3,108.4 | 6,564 | 7,181.3 | 5,533.9 | |
COGS | 1,267.9 | 629.9 | 420.7 | 1,657.5 | 1,821.2 | 1,161.4 | |
Gross Profit | 6,571.5 | 2,564.3 | 2,687.7 | 4,906.5 | 5,360.1 | 4,372.5 | |
Operating Expenses & Income | |||||||
Operating Income | 3,076.6 | (2,669.5) | (113.2) | 2,307.2 | 1,435.4 | (23.63) | |
Total Operating Expenses | 3,494.9 | 5,233.8 | 2,800.9 | 2,599.3 | 3,924.7 | 4,396.1 | |
R&D Expenses | 1,291.6 | 2,326.4 | 1,324.5 | 1,468.3 | 1,670.6 | 1,926.4 | |
Selling General & Admin Expenses | 909.4 | 1,600.6 | 1,185.1 | 691.5 | 954.9 | 1,411.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.16) | (88.9) | (82.77) | (80.64) | (85.41) | (89.45) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (597.2) | (439.6) | (171.7) | 363.6 | 261.7 | (256.5) | |
Net Income | |||||||
Net Income | 3,624.1 | (2,624.9) | 94.87 | 2,579.1 | 1,260.3 | (987.8) | |
Supplemental | |||||||
EBIT | 3,076.6 | (2,669.5) | (113.2) | 3,023.3 | 1,607.5 | (915.2) | |
EBITDA | 7,839.4 | 2,473.8 | 3,108.4 | 3,150.8 | 1,795.9 | (678.9) | |