
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,044.7 | 2,339.7 | 2,590.1 | 2,967.2 | 3,417.4 | 6,876.1 | |
COGS | 517.3 | 576.7 | 668.4 | 725.1 | 750.2 | 1,482.4 | |
Gross Profit | 1,527.3 | 1,762.9 | 1,921.7 | 2,242.1 | 2,667.1 | 5,393.7 | |
Operating Expenses & Income | |||||||
Operating Income | 708.8 | 757.3 | 885 | 1,045.1 | 1,202.4 | 2,444.7 | |
Total Operating Expenses | 818.6 | 1,005.6 | 1,036.7 | 1,197 | 1,464.7 | 2,949 | |
R&D Expenses | 102.2 | 117.5 | 108.5 | 97.54 | 151.8 | 298 | |
Selling General & Admin Expenses | 280 | 322.5 | 315.6 | 311.9 | 445.6 | 622.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.9) | (10.93) | (21.26) | (24.89) | (4.36) | (68.49) | |
Interest Income | 12.9 | 10.93 | 21.26 | 24.95 | 5.957 | 17.54 | |
Income Tax Expense | 108.7 | 62.7 | 77.15 | 102.7 | 107.3 | 275.8 | |
Net Income | |||||||
Net Income | 590.2 | 682.9 | 784.5 | 910.5 | 1,078.1 | 2,175.9 | |
Supplemental | |||||||
EBIT | 660.2 | 715.4 | 885 | 975 | 1,152.1 | 2,354.7 | |
EBITDA | 728.7 | 785.9 | 963.1 | 1,046.6 | 1,207.7 | 2,477 | |