

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,680.8 | 3,234 | 3,512 | 3,609 | 3,440 | 3,390 | |
COGS | 634.7 | 1,454 | 1,534 | 1,470 | 1,690 | 1,629 | |
Gross Profit | 1,046.1 | 1,780 | 1,978 | 2,139 | 1,750 | 1,762 | |
Operating Expenses & Income | |||||||
Operating Income | 435.4 | 654 | (3,589) | 783 | 616 | 675 | |
Total Operating Expenses | 619.7 | 1,145 | 5,567 | 1,356 | 1,134 | 1,087 | |
R&D Expenses | 114.5 | 143 | 228 | 117 | 111 | 119 | |
Selling General & Admin Expenses | 259.5 | 400 | 433 | 478 | 512 | 612 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10) | (60) | (102) | (109) | (87) | (56) | |
Interest Income | 24.59 | 2 | 16 | 24 | 51 | 36 | |
Income Tax Expense | 116.4 | 143 | 139 | 160 | 127 | 132 | |
Net Income | |||||||
Net Income | 341 | 394 | (3,851) | 513 | (5,013) | (4,982) | |
Supplemental | |||||||
EBIT | 470.7 | 581 | (3,610) | 341 | (4,835) | (4,775) | |
EBITDA | 579.6 | 977 | (3,185) | 783 | (4,408) | (4,440) | |