
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,744.8 | 4,421.5 | 3,826.1 | 3,927.6 | 4,982.1 | 5,294.3 | |
COGS | 1,358.4 | 1,669.6 | 1,320.2 | 1,333.5 | 1,909.9 | 2,066 | |
Gross Profit | 2,386.4 | 2,751.9 | 2,505.9 | 2,594 | 3,072.3 | 3,228.3 | |
Operating Expenses & Income | |||||||
Operating Income | 276.5 | 455.4 | 90.8 | 158.5 | 342.9 | 388.9 | |
Total Operating Expenses | 2,109.9 | 2,296.5 | 2,415.1 | 2,435.5 | 2,729.4 | 2,839.5 | |
R&D Expenses | 565.6 | 618.9 | 687.1 | 663.1 | - | - | |
Selling General & Admin Expenses | 1,544.3 | 1,677.6 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.375) | (0.267) | (0.978) | (0.183) | (0.824) | - | |
Interest Income | 2.848 | 4.513 | 8.244 | 13.47 | 15.54 | - | |
Income Tax Expense | 127 | 151.7 | 73.32 | 95.72 | 72.08 | 127.6 | |
Net Income | |||||||
Net Income | 218.9 | 293.8 | 68.37 | 121.9 | 264 | 250.8 | |
Supplemental | |||||||
EBIT | 377.8 | 512.3 | 151.8 | 220.9 | 388.9 | 417 | |
EBITDA | 426.1 | 565.2 | 221.8 | 288.3 | 481.7 | 533.9 | |