

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,841.8 | 3,826.3 | 4,153.9 | 4,458 | 5,067.2 | 5,572.3 | |
COGS | 1,451.1 | 2,012.7 | 2,110 | 2,179.8 | 2,588.5 | 2,867.8 | |
Gross Profit | 1,390.7 | 1,813.6 | 2,043.9 | 2,278.2 | 2,478.7 | 2,704.5 | |
Operating Expenses & Income | |||||||
Operating Income | (915.6) | (1,031) | (390.3) | (40.44) | 174.7 | 306.8 | |
Total Operating Expenses | 2,306.3 | 2,844.5 | 2,434.2 | 2,318.6 | 2,304.1 | 2,397.7 | |
R&D Expenses | 789.2 | 1,079.1 | 942.8 | 1,008.7 | 1,020.2 | 1,057.9 | |
Selling General & Admin Expenses | 472.5 | 517.4 | 468.5 | 449.1 | 410.7 | 438 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.34) | (387) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (11.03) | 12.51 | 18.71 | 20.79 | 21.26 | (976.1) | |
Net Income | |||||||
Net Income | (949.9) | (1,256.1) | (1,015.4) | (109.4) | 33.83 | 1,148.7 | |
Supplemental | |||||||
EBIT | (960.9) | (1,243.6) | (996.7) | (88.61) | 55.09 | 172.7 | |
EBITDA | (702.6) | (964.5) | (712.3) | 117.4 | 250.5 | 366.6 | |