| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,291.4 | 2,088 | 2,439.6 | 2,988.5 | 3,851.1 | 4,112.1 | |
COGS | - | - | 33.47 | 136.8 | 319.9 | 286.6 | |
Gross Profit | 1,281.5 | 2,088 | 2,406.1 | 2,851.8 | 3,531.2 | 3,825.5 | |
Operating Expenses & Income | |||||||
Operating Income | 449.6 | 902.2 | 788 | 969.2 | 1,294 | 1,323.3 | |
Total Operating Expenses | 831.9 | 1,185.9 | 1,618.1 | 1,921.2 | 2,237.1 | 2,498.7 | |
R&D Expenses | 636.5 | 800.7 | 1,129.9 | 1,353.3 | 1,613.9 | 1,768.2 | |
Selling General & Admin Expenses | 195.3 | 385.2 | 488.2 | 526.2 | 626 | 727 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.979203) | (3.023018) | (3.998341) | (16.66) | (63.15) | (265.2) | |
Interest Income | 29.99 | 46.64 | 139.1 | 138.1 | 138 | 130 | |
Income Tax Expense | 146.3 | 214.9 | 190.3 | 183.3 | 249.5 | 118.3 | |
Net Income | |||||||
Net Income | 450.2 | 784.8 | 644.5 | 1,089 | 996.9 | 781.9 | |
Supplemental | |||||||
EBIT | 449.6 | 1,002.8 | 838.8 | 1,288.9 | 1,294 | - | |
EBITDA | 479.1 | 1,054.9 | 887.2 | 1,346.3 | 1,367.5 | 1,360.8 | |
