

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,281.5 | 2,088 | 2,439.6 | 2,988.5 | 3,722.9 | 3,900.9 | |
COGS | - | - | 33.47 | 136.8 | 309.2 | 261 | |
Gross Profit | 1,281.5 | 2,088 | 2,406.1 | 2,851.8 | 3,413.7 | 3,639.9 | |
Operating Expenses & Income | |||||||
Operating Income | 449.6 | 902.2 | 788 | 930.6 | 1,251 | 1,287 | |
Total Operating Expenses | 831.9 | 1,185.9 | 1,618.1 | 1,921.2 | 2,162.7 | 2,352.9 | |
R&D Expenses | 636.5 | 800.7 | 1,129.9 | 1,353.3 | 1,560.2 | 1,687 | |
Selling General & Admin Expenses | 195.3 | 385.2 | 488.2 | 526.2 | 626 | 666 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.979203) | (3.023018) | (3.998341) | (16.66) | (61.05) | (168.3) | |
Interest Income | 29.99 | 46.64 | 139.1 | 138.1 | 138 | 119 | |
Income Tax Expense | 146.3 | 214.9 | 190.3 | 183.3 | 241.2 | 213 | |
Net Income | |||||||
Net Income | 450.2 | 784.8 | 644.5 | 1,089 | 963.8 | 821 | |
Supplemental | |||||||
EBIT | 598.5 | 1,005.4 | 845.1 | 1,288.9 | 1,266 | - | |
EBITDA | 636.5 | 1,057.5 | 880.7 | 1,346.3 | 1,337.1 | 1,236.3 | |