

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,594.8 | 1,988.3 | 2,202.4 | 2,400.4 | 2,515.1 | 2,583.9 | |
COGS | 448.4 | 641.7 | 664.3 | 705.5 | 724 | 728.7 | |
Gross Profit | 1,146.4 | 1,346.6 | 1,538.1 | 1,694.9 | 1,791.1 | 1,855.2 | |
Operating Expenses & Income | |||||||
Operating Income | (301.8) | (649.5) | (198.8) | 2.67 | 126.2 | 179.2 | |
Total Operating Expenses | 1,448.2 | 1,996.1 | 1,736.9 | 1,692.2 | 1,664.9 | 1,675.9 | |
R&D Expenses | 309.7 | 362.3 | 335.9 | 329.3 | 317 | 322 | |
Selling General & Admin Expenses | 284.3 | 292.9 | 333 | 266.4 | 252.2 | 249.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (64.38) | (4.807) | (36) | (65) | (60.28) | (31.57) | |
Interest Income | 64.38 | 4.807 | 36 | 65 | 60.28 | 26.9 | |
Income Tax Expense | 2.528 | 5.113 | 8.395 | 11.06 | 12.85 | 11.03 | |
Net Income | |||||||
Net Income | (376.3) | (879.2) | (165.2) | (58.29) | 43.39 | 110.3 | |
Supplemental | |||||||
EBIT | (309.3) | (869.2) | (120.8) | 13.97 | 116.5 | 182.5 | |
EBITDA | (184) | (622.7) | 113.1 | 236.6 | 381.4 | 337.4 | |