
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,058.3 | 1,370.6 | 1,848.7 | 1,777.9 | 13,278 | 14,732 | |
COGS | 242.9 | 297.6 | 395.9 | 370.2 | 2,983 | 3,717 | |
Gross Profit | 815.5 | 1,073 | 1,452.8 | 1,407.7 | 10,295 | 11,015 | |
Operating Expenses & Income | |||||||
Operating Income | 46.13 | 67.16 | 157 | 220.8 | 1,824 | 1,680 | |
Total Operating Expenses | 1,012.2 | 1,303.4 | 1,691.7 | 1,557.1 | 11,454 | 13,052 | |
R&D Expenses | 250.8 | 334.5 | 437.7 | 411.6 | 2,960 | 3,261 | |
Selling General & Admin Expenses | 518.6 | 671.4 | 858.1 | 775.3 | 5,511 | 6,074 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.025938) | (5.107832) | (4.945802) | (3.722827) | (23) | (83) | |
Interest Income | 3.589955 | 10.4 | 57.29 | 64.1 | 428 | 367 | |
Income Tax Expense | 3.410458 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 41.28 | 61.48 | 356.7 | 230.7 | 1,748 | 1,670 | |
Supplemental | |||||||
EBIT | 46.13 | - | - | - | - | - | |
EBITDA | 134.4 | - | - | - | - | - | |