

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,764.6 | 3,126.5 | 3,484.6 | 4,112.9 | 4,737.3 | 5,209.1 | |
COGS | 1,356 | 1,685.4 | 1,962 | 2,307.3 | 2,662.8 | 2,838.8 | |
Gross Profit | 1,408.6 | 1,441.1 | 1,522.6 | 1,805.6 | 2,074.4 | 2,370.4 | |
Operating Expenses & Income | |||||||
Operating Income | 235.1 | (530.9) | (792.4) | (218.2) | (5.624) | 273.4 | |
Total Operating Expenses | 1,173.5 | 1,972 | 2,315 | 2,023.8 | 2,080 | 2,097 | |
R&D Expenses | 461.6 | 788.9 | 878.5 | 720.1 | 729.5 | 736.1 | |
Selling General & Admin Expenses | 256.3 | 344.7 | 403.2 | 371 | 386.2 | 419.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.98) | (5.161) | (0.73) | (0.411) | (1.906) | (2.112) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (5.798) | 5.722 | 10.13 | 9.428 | 5.537 | 32.57 | |
Net Income | |||||||
Net Income | 242.4 | (498) | (709.6) | (129.4) | 88.36 | 355.2 | |
Supplemental | |||||||
EBIT | 239.6 | (487.1) | (698.7) | (119.5) | 95.8 | 389.9 | |
EBITDA | 408.8 | (148.6) | (362.9) | 219.9 | 436.4 | 660 | |