

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,541.9 | 1,905.9 | 2,225 | 2,865.5 | 4,475.4 | 6,155.9 | |
COGS | 339.4 | 408.5 | 431.1 | 566 | 789.2 | 935.9 | |
Gross Profit | 1,202.5 | 1,497.3 | 1,793.9 | 2,299.5 | 3,686.3 | 5,220 | |
Operating Expenses & Income | |||||||
Operating Income | (411) | (161.2) | 120 | 310.4 | 1,414 | 2,634.7 | |
Total Operating Expenses | 1,613.5 | 1,658.5 | 1,673.9 | 1,989.1 | 2,272.3 | 2,585.3 | |
R&D Expenses | 387.5 | 359.7 | 404.6 | 507.9 | 557.7 | 641.2 | |
Selling General & Admin Expenses | 611.5 | 596.3 | 524.3 | 593.5 | 657.7 | 708.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.64) | (4.058) | (3.47) | - | - | - | |
Interest Income | 1.607 | 20.31 | 132.6 | 196.8 | 229.2 | 188.9 | |
Income Tax Expense | 31.89 | 10.07 | 19.72 | 21.25 | 22.72 | 44.04 | |
Net Income | |||||||
Net Income | (520.4) | (373.7) | 209.8 | 462.2 | 1,625 | 3,016.7 | |
Supplemental | |||||||
EBIT | (484.9) | (357) | 240.6 | 489.2 | 1,657.4 | 3,067.8 | |
EBITDA | (470) | (334.4) | 273.9 | 520.8 | 1,683.5 | 3,080.8 | |