

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,997.1 | 2,082.7 | 2,377.5 | 2,735.3 | 3,188.3 | 3,074.4 | |
COGS | 649.1 | 652.8 | 768.2 | 909.5 | 1,070.8 | 1,072.3 | |
Gross Profit | 1,347.9 | 1,429.9 | 1,609.3 | 1,825.7 | 2,117.5 | 2,002.1 | |
Operating Expenses & Income | |||||||
Operating Income | 274.3 | 320 | 435.2 | 546 | 708.8 | 573.8 | |
Total Operating Expenses | 1,073.6 | 1,109.9 | 1,174.1 | 1,279.8 | 1,408.6 | 1,428.2 | |
R&D Expenses | 281.9 | 292.2 | 322.7 | 360.6 | 390.2 | 382.3 | |
Selling General & Admin Expenses | 225.4 | 246.5 | 252.3 | 276.9 | 288.8 | 525.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.62) | (9.25195) | (8.128) | (5.353926) | (4.185914) | - | |
Interest Income | 13.95 | 18.38 | 34.07 | 64.98 | 54.47 | 40.45 | |
Income Tax Expense | 43.03 | 75.8 | 119.4 | 162.2 | 99.5 | 192.5 | |
Net Income | |||||||
Net Income | 199.2 | 265.9 | 338.3 | 442.6 | 662.6 | 427.7 | |
Supplemental | |||||||
EBIT | 284.8 | 339 | 461.4 | 605 | 762.1 | 589.1 | |
EBITDA | 476.1 | 507.5 | 628.8 | 810 | 977.5 | 824.7 | |