
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,896.3 | 1,097.3 | 1,267.2 | 9,516.2 | 1,369.8 | 2,621.5 | |
COGS | 1,133 | 223.4 | 271.5 | 2,352.3 | 350.7 | 670.4 | |
Gross Profit | 4,763.4 | 873.9 | 995.6 | 7,163.9 | 1,019.1 | 1,951.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,094.8 | 375.9 | 383.3 | 1,360.1 | 175.9 | 149 | |
Total Operating Expenses | 2,681.8 | 498 | 612.4 | 5,803.7 | 843.2 | 1,802.1 | |
R&D Expenses | 929.6 | 208.5 | 297.9 | 2,211.1 | 242.7 | 537.8 | |
Selling General & Admin Expenses | 618.2 | 102.5 | 149.3 | 1,201.4 | 205.4 | 444.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.62) | (0.632) | (0.722) | (13.8) | (0.21) | (1.89) | |
Interest Income | 48.86 | 16.65 | 12.78 | 135.5 | 25.46 | - | |
Income Tax Expense | 315.9 | 59.31 | 68.09 | 222.7 | 79.08 | 123.2 | |
Net Income | |||||||
Net Income | 1,863.7 | 325.3 | 263.2 | 1,623.3 | 147.8 | 130.3 | |
Supplemental | |||||||
EBIT | 2,138.1 | 378.7 | 176.3 | 1,466.3 | 191.7 | 243.2 | |
EBITDA | 2,533.5 | 445.8 | 253.5 | 2,108.7 | 294.8 | 445.7 | |