
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,207.8 | 1,794.1 | 1,821.1 | 2,207.1 | 2,790.5 | 3,273.2 | |
COGS | 522.3 | 745.6 | 800 | 986.2 | 1,250.7 | 1,466.5 | |
Gross Profit | 685.5 | 1,048.6 | 1,021.1 | 1,220.9 | 1,539.7 | 1,806.6 | |
Operating Expenses & Income | |||||||
Operating Income | 268.6 | 534.8 | 481.7 | 539.4 | 728.6 | 940.2 | |
Total Operating Expenses | 939.2 | 1,259.4 | 1,339.3 | 1,667.7 | 2,061.8 | 2,333 | |
R&D Expenses | 190.6 | 240.2 | 263.6 | 324.7 | 382.3 | 413 | |
Selling General & Admin Expenses | 226.2 | 273.6 | 275.7 | 356.8 | 428.8 | 453.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 11.64 | 14.37 | 23.36 | 27.09 | 29.15 | 33.67 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 242 | 437.7 | 427.4 | 1,592.1 | 621.5 | 804.5 | |
Supplemental | |||||||
EBIT | 268.6 | 534.8 | 481.7 | 539.4 | 728.6 | 940.2 | |
EBITDA | - | 563.9 | 521.9 | 575.8 | 781.1 | 1,000.3 | |