
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,543.3 | 2,207.2 | 2,645.8 | 2,216.1 | 14,733 | 16,226 | |
COGS | 273.2 | 313.5 | 324.2 | 233.6 | 1,456 | 1,545 | |
Gross Profit | 1,270.1 | 1,893.7 | 2,321.6 | 1,982.5 | 13,277 | 14,681 | |
Operating Expenses & Income | |||||||
Operating Income | 47.03 | 215.7 | 231.8 | 215.3 | 1,874 | 2,859 | |
Total Operating Expenses | 1,496.3 | 1,991.5 | 2,414 | 2,000.8 | 12,859 | 13,367 | |
R&D Expenses | 192.8 | 223.4 | 279.8 | 212.7 | 1,277 | 1,305 | |
Selling General & Admin Expenses | 884.2 | 1,300.2 | 1,579.2 | 1,370.6 | 8,919 | 9,481 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (63) | (52.4) | (50.49) | (39.82) | (299) | (356) | |
Interest Income | 1.61548 | 113.9 | 22.05 | 34.31 | 257 | 357 | |
Income Tax Expense | (9.513382) | - | - | - | - | - | |
Net Income | |||||||
Net Income | 2.153973 | 66.59 | 164.2 | 199.7 | 1,294 | 2,107 | |
Supplemental | |||||||
EBIT | 47.03 | 154.2 | 260.3 | 289.4 | 1,890 | 2,965 | |
EBITDA | 202.3 | 304 | 426.6 | 425 | 2,777 | 3,865 | |