
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,672.3 | 6,104.6 | 6,419 | 5,907 | 6,539.2 | 6,539.2 | |
COGS | 1,028.5 | 1,074.6 | 1,388 | 1,575.6 | 1,985.8 | 1,985.8 | |
Gross Profit | 4,643.8 | 5,030 | 5,031 | 4,331.4 | 4,553.3 | 4,553.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,594.2 | 1,758.1 | 1,770.9 | 3.765 | 351.9 | 353.1 | |
Total Operating Expenses | 3,049.5 | 3,272 | 3,260.1 | 4,327.6 | 4,201.5 | 4,200.2 | |
R&D Expenses | 316.6 | 333 | 68 | 290 | - | - | |
Selling General & Admin Expenses | 2,732.9 | 2,939 | - | 3,529 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.35) | (641.7) | - | - | - | - | |
Interest Income | 0.03 | 0.157 | 0.153 | 0.283 | 2.516 | - | |
Income Tax Expense | 491.9 | 569.5 | 613.6 | 76.17 | (210.3) | (210.3) | |
Net Income | |||||||
Net Income | 1,087.3 | 870.5 | 979.1 | (791.2) | 280.2 | 280.2 | |
Supplemental | |||||||
EBIT | 1,591.9 | 1,758.1 | 1,770 | 3 | 65.99 | 65.99 | |
EBITDA | 1,727.4 | 1,908 | 1,872 | 130 | 174.8 | 174.8 | |