

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,971.7 | 2,506.2 | 3,024.7 | 3,059.2 | 3,577 | 3,807 | |
COGS | 741.4 | 929.6 | 1,057 | 1,143.2 | 1,325 | 1,397 | |
Gross Profit | 1,230.3 | 1,576.6 | 1,967.7 | 1,915.9 | 2,252 | 2,410 | |
Operating Expenses & Income | |||||||
Operating Income | 445.6 | 652.5 | 753 | 502.9 | 902 | 1,003 | |
Total Operating Expenses | 780.3 | 931.4 | 1,215 | 1,413 | 1,350 | 1,407 | |
R&D Expenses | 234.8 | 260.6 | 346.8 | 286.7 | 332 | 333 | |
Selling General & Admin Expenses | 174.2 | 212.5 | 282.2 | 291.7 | 434 | 761 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.454) | (8.108) | (17.6) | (132.4) | (112) | (123) | |
Interest Income | 3 | 29 | 1.052 | 2.697 | 112 | 58 | |
Income Tax Expense | 86.02 | 115.7 | 146.7 | 54.91 | 215 | 249 | |
Net Income | |||||||
Net Income | 354.9 | 507.8 | 570.6 | 309.7 | 435 | 553 | |
Supplemental | |||||||
EBIT | 451.9 | 632.6 | 729.7 | 484.5 | 761 | 945 | |
EBITDA | 554.3 | 740.4 | 854.9 | 703.2 | 1,029 | 1,212 | |