
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,844.9 | 5,646.2 | 6,775.5 | 8,364.5 | 10,923.6 | 11,847.2 | |
COGS | 821.7 | 874.5 | 1,098.2 | 1,329.2 | 1,478.5 | 1,557.4 | |
Gross Profit | 4,023.2 | 4,771.7 | 5,677.3 | 7,035.4 | 9,445.1 | 10,289.8 | |
Operating Expenses & Income | |||||||
Operating Income | 380.1 | 462.3 | 707.7 | 1,014.9 | 1,793.5 | 1,942.4 | |
Total Operating Expenses | 3,643.1 | 4,309.4 | 4,969.6 | 6,020.5 | 7,651.6 | 8,347.4 | |
R&D Expenses | 225.3 | 259.3 | 334.9 | 401 | 515.9 | - | |
Selling General & Admin Expenses | 2,760.8 | 3,388.1 | 4,324 | 5,313 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (50.95) | (0.047) | - | - | (2.91) | (3.813) | |
Interest Income | 0.037 | 0.047 | 0.086 | 0.585 | 18.91 | - | |
Income Tax Expense | 132.4 | 131 | 204 | 353.7 | 552 | 639.2 | |
Net Income | |||||||
Net Income | 223.8 | 321.2 | 508.8 | 827.4 | 1,358.4 | 1,451.1 | |
Supplemental | |||||||
EBIT | 356.2 | 462.3 | 712.8 | 1,181.2 | 1,856.4 | 1,962.4 | |
EBITDA | 392.2 | 501.4 | 748.8 | 1,221.2 | 1,931 | 2,038.7 | |