

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,300.7 | 1,731 | 2,170.2 | 2,627.5 | 3,131.2 | 3,448.6 | |
COGS | 258.9 | 308 | 338.4 | 393.3 | 508.5 | 577.8 | |
Gross Profit | 1,041.8 | 1,422.9 | 1,831.9 | 2,234.3 | 2,622.8 | 2,870.8 | |
Operating Expenses & Income | |||||||
Operating Income | (54.8) | (102.9) | (200.9) | (67.6) | 11.39 | 132.2 | |
Total Operating Expenses | 1,096.6 | 1,525.8 | 2,032.8 | 2,301.9 | 2,611.4 | 2,738.6 | |
R&D Expenses | 302 | 442 | 617.7 | 778.7 | 905.9 | 941.7 | |
Selling General & Admin Expenses | 144.9 | 197.7 | 249.6 | 300.3 | 326 | 331 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.28) | (3.762) | (3.801) | (3.721) | (0.876) | (0.644) | |
Interest Income | 1.173 | 15 | 58.83 | 82.71 | 66.22 | 49.66 | |
Income Tax Expense | 4.019 | 8.894 | 13.94 | 24.05 | 23.55 | 26.8 | |
Net Income | |||||||
Net Income | (77.84) | (107.3) | (164.5) | 4.628 | 45.91 | 146.9 | |
Supplemental | |||||||
EBIT | (43.54) | (94.69) | (146.8) | 32.4 | 70.34 | 174.3 | |
EBITDA | 1.623 | (36.54) | (74.1) | 129.2 | 206.6 | 333.2 | |