

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,572.8 | 3,161.4 | 3,944.9 | 4,653.1 | 5,655.4 | 5,852.6 | |
COGS | 940.6 | 1,039.5 | 1,178.2 | 1,030.8 | 1,255.9 | 1,309.8 | |
Gross Profit | 1,632.1 | 2,122 | 2,766.7 | 3,622.3 | 4,399.5 | 4,542.8 | |
Operating Expenses & Income | |||||||
Operating Income | 161.4 | 341.6 | 543.3 | 624 | 736.7 | 654.9 | |
Total Operating Expenses | 1,470.7 | 1,780.4 | 2,223.4 | 4,029.1 | 4,918.7 | 5,197.6 | |
R&D Expenses | 143.7 | 167.3 | 185 | 220.5 | 262.5 | 273.3 | |
Selling General & Admin Expenses | 222.3 | 258.5 | 300.4 | 2,777.8 | 3,400.3 | 3,614.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.64) | (24.11) | (44.14) | (43.19) | (45.95) | (48.66) | |
Interest Income | 2.01 | 4.392 | 7.101 | 10.82 | 15.52 | 16.08 | |
Income Tax Expense | 21.72 | 79.44 | 120.9 | - | - | - | |
Net Income | |||||||
Net Income | 52.27 | 221.5 | 384.2 | 456.4 | 562.5 | 459.4 | |
Supplemental | |||||||
EBIT | 161.4 | 341.6 | 543.3 | - | - | - | |
EBITDA | 471.2 | 676.8 | 939.7 | - | - | - | |