

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,500.5 | 563 | 357 | 483 | 533 | 664.1 | |
COGS | 1,474.6 | 157 | 104 | 133 | 142 | 178.8 | |
Gross Profit | 4,025.8 | 406 | 253 | 350 | 391 | 485.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,949.3 | 229 | 70 | 174 | 155 | 230.7 | |
Total Operating Expenses | 1,167 | 157 | 183 | 176 | 235 | 358.6 | |
R&D Expenses | 217.1 | 26 | 35 | 39 | 41 | 50.94 | |
Selling General & Admin Expenses | 434.2 | 57 | 59 | 60 | 104 | 138 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (1) | (1) | (1) | - | - | |
Interest Income | - | - | 2 | 6 | 4 | - | |
Income Tax Expense | 660.4 | 48 | 20 | 42 | 38 | 21.93 | |
Net Income | |||||||
Net Income | 2,306.9 | 175 | 64 | 141 | 120 | 165.8 | |
Supplemental | |||||||
EBIT | 2,967.4 | 225 | 84 | 184 | 162.6 | 227.7 | |
EBITDA | 3,075.9 | 242 | 97 | 203 | 182.5 | 232.7 | |