

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,001 | 2,360.3 | 2,398.7 | 3,830.8 | 4,157.6 | 4,197.8 | |
COGS | 844.9 | 1,070.8 | 1,095.8 | 1,838.8 | 1,916.1 | 1,914.8 | |
Gross Profit | 1,156.1 | 1,289.5 | 1,302.9 | 1,992 | 2,241.5 | 2,278.8 | |
Operating Expenses & Income | |||||||
Operating Income | 536.3 | 613.3 | 532.8 | 500.6 | 882.6 | 836.7 | |
Total Operating Expenses | 619.8 | 676.2 | 770.1 | 1,491.3 | 1,358.9 | 1,437.8 | |
R&D Expenses | 268.9 | 269.1 | 270.3 | 412.9 | 57.78 | 450.3 | |
Selling General & Admin Expenses | 15.46 | 17.18 | 128.5 | 214.4 | 29.86 | 122.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.65) | (13.72) | (3.112746) | (76.4) | (9.137174) | (42.43) | |
Interest Income | 2.409117 | 2.420401 | 12.06 | 26.9 | 21 | - | |
Income Tax Expense | 104.3 | 117 | 116.6 | 111.2 | 159.8 | 158.8 | |
Net Income | |||||||
Net Income | 421.1 | 494.3 | 405.3 | 305.6 | 583.6 | 596.5 | |
Supplemental | |||||||
EBIT | 521.2 | 602.5 | 610 | 842.3 | 811.7 | 854.4 | |
EBITDA | 677.4 | 769.3 | 755.9 | 1,081.4 | 1,386.5 | 1,379.4 | |