

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,477.9 | 3,434.6 | 4,895.6 | 5,805.9 | 5,572.2 | 5,102.5 | |
COGS | 760.9 | 776.8 | 976.2 | 883 | 790.2 | 765.1 | |
Gross Profit | 3,717.1 | 2,657.8 | 3,919.5 | 4,922.9 | 4,782.1 | 4,337.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,147.4 | 1,471.9 | 2,594.8 | 1,647.1 | 2,145.3 | 613.9 | |
Total Operating Expenses | 2,429.7 | 1,185.9 | 1,324.7 | 3,275.9 | 2,636.7 | 3,723.4 | |
R&D Expenses | 208 | 151.9 | 148.8 | 411.9 | 406.6 | 429.5 | |
Selling General & Admin Expenses | 506.2 | 271.8 | 231.1 | 274.7 | 322.1 | 1,910 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.62) | (61.62) | - | - | - | - | |
Interest Income | 110.8 | 7.402 | 30.58 | 212.6 | 129.3 | 302.4 | |
Income Tax Expense | 170.2 | 300.5 | 565.2 | 279.2 | (96.33) | (84.96) | |
Net Income | |||||||
Net Income | 1,033 | 1,194.9 | 2,080.2 | 1,582.3 | 39.42 | (688.3) | |
Supplemental | |||||||
EBIT | 1,147.4 | 1,471.9 | 2,594.8 | 1,647.1 | (56.91) | (1,194.3) | |
EBITDA | 1,287.3 | 1,524.7 | 2,601.9 | 1,675.4 | (44.31) | (443.4) | |