

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 888.2 | 952.6 | 1,230.2 | 985 | 828.7 | 821 | |
COGS | 250.2 | 244 | 380.6 | 247.2 | 85.72 | 15.85 | |
Gross Profit | 637.9 | 708.6 | 849.6 | 737.9 | 743 | 805.2 | |
Operating Expenses & Income | |||||||
Operating Income | 232.9 | 377.3 | 469 | 365.5 | 441.9 | 463.1 | |
Total Operating Expenses | 374.1 | 298.5 | 380.6 | 372.4 | 301.1 | 286.6 | |
R&D Expenses | 86.97 | 103.6 | 20 | 78.5 | 36.9 | 32.43 | |
Selling General & Admin Expenses | 71.95 | 75.54 | 166.5 | 248.3 | 279.5 | 182.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.797) | (1.347) | (0.863) | (1.072) | (0.869842) | (0.8466) | |
Interest Income | 1.55 | 43.34 | 48.01 | 64.42 | 67.32 | 56.51 | |
Income Tax Expense | 10.2 | 46.09 | 57.39 | (39.79) | 16.68 | (3.949834) | |
Net Income | |||||||
Net Income | 208.9 | 347.1 | 481.1 | 469.9 | 503.6 | 597.8 | |
Supplemental | |||||||
EBIT | 221.9 | 393.7 | 539.4 | 431.2 | 441.9 | 343.6 | |
EBITDA | 326.6 | 515.1 | 553.3 | 448.5 | 506.1 | 381 | |