

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,578 | 2,802.6 | 3,055.1 | 3,646.2 | 4,221.8 | 4,555.7 | |
COGS | 529.3 | 678.6 | 688.8 | 750.4 | 841.5 | 935.1 | |
Gross Profit | 2,048.7 | 2,124 | 2,366.3 | 2,895.8 | 3,380.2 | 3,620.6 | |
Operating Expenses & Income | |||||||
Operating Income | 326.2 | (101.7) | (125.7) | 179.8 | 319.9 | 271.3 | |
Total Operating Expenses | 1,722.5 | 2,225.7 | 2,492 | 2,716 | 3,060.4 | 3,349.3 | |
R&D Expenses | 780.3 | 949 | 1,068.4 | 1,240.6 | 1,427.4 | 1,568 | |
Selling General & Admin Expenses | 301 | 343.5 | 512.4 | 463.7 | 466.2 | 475.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.42) | (15.21) | (105.4) | - | (110.5) | (72.96) | |
Interest Income | 4.204 | 30.94 | - | - | - | - | |
Income Tax Expense | 4.533 | 10.1 | 19.17 | (1,574.5) | 29.04 | 53.32 | |
Net Income | |||||||
Net Income | 316.4 | (96.05) | (35.61) | 1,862.1 | 416.9 | 248.9 | |
Supplemental | |||||||
EBIT | 330.4 | (70.73) | (125.7) | 287.6 | 445.9 | - | |
EBITDA | 357.9 | (24.25) | (125.7) | 308.9 | 471 | 352.8 | |