

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,910 | 2,697.6 | 2,918.6 | 3,069.8 | 3,051.1 | 5,226.4 | |
COGS | 770 | 1,109.1 | 1,218.5 | 1,303 | 1,211 | 2,079.5 | |
Gross Profit | 1,140 | 1,588.6 | 1,700.1 | 1,766.8 | 1,840.1 | 3,146.9 | |
Operating Expenses & Income | |||||||
Operating Income | 352.3 | 511.5 | 540.2 | 392.4 | 567.5 | 1,043.4 | |
Total Operating Expenses | 787.7 | 1,077 | 1,159.9 | 1,374.4 | 1,272.6 | 2,377.9 | |
R&D Expenses | 20.13 | 23.8 | 25.5 | 25.4 | 26.6 | 12.98 | |
Selling General & Admin Expenses | 33.32 | 84.3 | 605.2 | 203.3 | 67.1 | 812.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.97) | (31.5) | (70.8) | (110.1) | (105.3) | (130.5) | |
Interest Income | 10.46 | 15 | 18.5 | 38 | 16.6 | 12.6 | |
Income Tax Expense | 92.83 | 143.5 | 134 | 63 | 127.3 | 209.2 | |
Net Income | |||||||
Net Income | 250.4 | 333 | 330.5 | 201.6 | 346.3 | 475.1 | |
Supplemental | |||||||
EBIT | 366.5 | 506.5 | 537.3 | 365.7 | 565.6 | 1,043 | |
EBITDA | 436.6 | 597 | 647.5 | 493.4 | 713.9 | 1,268.8 | |