

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,474.8 | 1,474.9 | 1,526.6 | 1,668.8 | 1,920.1 | 1,989.3 | |
COGS | 353.8 | 294.4 | 323.6 | 332.1 | 396.1 | 424.8 | |
Gross Profit | 1,121.1 | 1,180.5 | 1,202.9 | 1,336.8 | 1,525 | 1,565.5 | |
Operating Expenses & Income | |||||||
Operating Income | 274.6 | 330.5 | 396.5 | 497.6 | 560.2 | 523.1 | |
Total Operating Expenses | 846.5 | 849.9 | 806.5 | 839.2 | 966 | 1,157.3 | |
R&D Expenses | 176.5 | 177.6 | 152.4 | 151.6 | 181.1 | 288.7 | |
Selling General & Admin Expenses | 123.6 | 156.9 | 156.8 | 162.3 | 169 | 424.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.423) | (6.688) | (8.133) | (3.837) | (3.30645) | (0.734381) | |
Interest Income | 20.19 | 33.68 | 47.56 | 54.64 | 57.24 | 41.39 | |
Income Tax Expense | 26.25 | 29.03 | 12.73 | 41.28 | 51.18 | 27.05 | |
Net Income | |||||||
Net Income | 245 | 300.4 | 378.9 | 451.2 | 504.1 | 489.5 | |
Supplemental | |||||||
EBIT | 280.6 | 335.9 | 403.3 | 499.8 | 555.3 | - | |
EBITDA | 343.3 | 397.6 | 460 | 553 | 608.5 | - | |