

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,377.6 | 3,045.3 | 60,115 | 64,168 | 65,011 | 66,569 | |
COGS | 665.2 | 894.4 | 16,126 | 15,193 | 16,382 | 17,996 | |
Gross Profit | 1,712.5 | 2,150.9 | 43,989 | 48,975 | 48,629 | 48,573 | |
Operating Expenses & Income | |||||||
Operating Income | 644.4 | 939.1 | 2,954 | 20,221 | 22,107 | 6,985 | |
Total Operating Expenses | 1,733.3 | 2,106.2 | 57,161 | 43,947 | 42,904 | 59,584 | |
R&D Expenses | 597.8 | 696 | 30,531 | 17,938 | 15,789 | 30,453 | |
Selling General & Admin Expenses | 470.3 | 515.9 | 10,504 | 10,816 | 10,733 | 11,135 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.35) | (49.42) | (1,146) | (1,271) | (1,357) | (1,742) | |
Interest Income | 1.757461 | 8.064972 | 365 | 415 | 343 | 235 | |
Income Tax Expense | 74.25 | 98.53 | - | - | - | - | |
Net Income | |||||||
Net Income | 637 | 745.8 | 365 | 17,117 | 18,254 | 3,173 | |
Supplemental | |||||||
EBIT | 644.4 | 939.1 | 3,035 | 21,207 | 22,424 | 7,690 | |
EBITDA | - | 1,094.9 | 6,907 | 25,706 | 28,262 | 14,405 | |