

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,968.9 | 4,541.2 | 5,191.7 | 5,841.4 | 6,109.9 | 6,148.2 | |
COGS | 2,412.6 | 1,818.4 | 1,862.3 | 2,288 | 2,125 | 2,101.3 | |
Gross Profit | 2,556.3 | 2,722.8 | 3,329.5 | 3,553.4 | 3,985 | 4,046.9 | |
Operating Expenses & Income | |||||||
Operating Income | 920.4 | 1,028.5 | 1,496.6 | 1,525.4 | 1,790 | 1,770.2 | |
Total Operating Expenses | 1,635.9 | 1,694.3 | 1,832.9 | 2,028 | 2,194.9 | 2,276.7 | |
R&D Expenses | 27.07 | 39.02 | 52.9 | 40.43 | - | - | |
Selling General & Admin Expenses | 1,635.9 | 1,694.3 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.002) | (0.448) | - | - | - | - | |
Interest Income | 0.022 | 0.047 | 0.072 | 3.733 | 48.38 | - | |
Income Tax Expense | 308.8 | 336.2 | 463 | 382.2 | 505.6 | 502.5 | |
Net Income | |||||||
Net Income | 636 | 722.8 | 1,059.1 | 1,162.4 | 1,257 | 1,241.8 | |
Supplemental | |||||||
EBIT | 944.6 | 1,060.9 | 1,524.5 | 1,542.8 | 1,784 | 1,768 | |
EBITDA | 1,252.9 | 1,315.9 | 1,782.2 | 1,833.5 | 2,091.3 | 2,077.7 | |