

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,689.8 | 3,051.9 | 3,240.5 | 3,472.9 | 3,625.5 | 3,954.8 | |
COGS | 803.5 | 973 | 987.5 | 1,029.4 | 1,081.2 | 1,156.4 | |
Gross Profit | 1,886.3 | 2,078.9 | 2,253.1 | 2,443.5 | 2,544.3 | 2,798.4 | |
Operating Expenses & Income | |||||||
Operating Income | 488.4 | 579.9 | 625.4 | 556.6 | 549.8 | 713.4 | |
Total Operating Expenses | 1,398 | 1,499 | 1,627.7 | 1,886.9 | 1,994.5 | 2,085 | |
R&D Expenses | 168.9 | 155.4 | 188.1 | 208.2 | 208.8 | - | |
Selling General & Admin Expenses | 1,050.1 | 1,128.6 | 1,198 | 1,527 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.364) | (0.235) | (0.132) | (1.688) | (4.19) | (7.054) | |
Interest Income | 0.022 | 13.92 | 0.087 | 0.224 | 1.625 | - | |
Income Tax Expense | 143.9 | 178.4 | 186.1 | 137.1 | 188.1 | 249.2 | |
Net Income | |||||||
Net Income | 336.3 | 408.1 | 459.6 | 478.7 | 418.2 | 519.4 | |
Supplemental | |||||||
EBIT | 488.4 | 579.9 | 625.4 | 556.6 | 549.8 | 713.4 | |
EBITDA | 556.3 | 645.5 | 682.5 | 708.8 | 639.8 | 800 | |