

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 593 | 775.5 | 1,238.5 | 1,806.7 | 1,737.1 | 1,918.6 | |
COGS | 252.6 | 325.7 | 491.2 | 799.7 | 723.2 | 676.8 | |
Gross Profit | 340.4 | 449.8 | 747.3 | 1,007 | 1,013.9 | 1,241.8 | |
Operating Expenses & Income | |||||||
Operating Income | 24.9 | 65.2 | 242.9 | 402.3 | 308.8 | 339.6 | |
Total Operating Expenses | 315.6 | 384.5 | 504.4 | 604.7 | 705.1 | 902.2 | |
R&D Expenses | 90.9 | 109.2 | 166.1 | 162 | 28.4 | 24.5 | |
Selling General & Admin Expenses | 76.5 | 81.9 | 107.6 | 145.5 | 527.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.4) | (6.8) | (9.8) | (0.5) | (17.9) | (7.8) | |
Interest Income | 1.3 | 4.1 | 8.8 | 5.1 | 17.9 | 7.4 | |
Income Tax Expense | 9 | 18 | 63.5 | 101 | 72.8 | 83.6 | |
Net Income | |||||||
Net Income | 14.5 | 44.5 | 178.4 | 306.4 | 218.1 | 249 | |
Supplemental | |||||||
EBIT | 25.9 | 69.3 | 251.7 | 402.4 | 309.6 | 340.3 | |
EBITDA | 52.1 | 96.1 | 285.6 | 463.4 | 377.9 | 394.6 | |