

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,921.2 | 2,181.3 | 2,377.5 | 2,735.3 | 2,945.4 | 3,011.7 | |
COGS | 624.5 | 683.7 | 768.2 | 909.5 | 989.3 | 1,030.2 | |
Gross Profit | 1,296.7 | 1,497.6 | 1,609.3 | 1,825.7 | 1,956.1 | 1,981.5 | |
Operating Expenses & Income | |||||||
Operating Income | 263.9 | 335.2 | 435.2 | 546 | 645.8 | 624 | |
Total Operating Expenses | 1,032.8 | 1,162.4 | 1,174.1 | 1,279.8 | 1,310.4 | 1,357.5 | |
R&D Expenses | 271.2 | 306.1 | 322.7 | 360.6 | 360.4 | 368.6 | |
Selling General & Admin Expenses | 225.4 | 246.5 | 252.3 | 274.8 | 288.8 | 490 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.31) | (9.69) | (8.181) | (5.27) | - | - | |
Interest Income | 13.95 | 18.38 | 42.45 | 64.98 | 54.47 | 40.45 | |
Income Tax Expense | 41.4 | 79.39 | 119.4 | 162.2 | 91.92 | 156.2 | |
Net Income | |||||||
Net Income | 199.2 | 265.9 | 338.3 | 442.6 | 612.1 | 529.5 | |
Supplemental | |||||||
EBIT | 256.4 | 349 | 461.4 | 549.1 | 704 | 685.7 | |
EBITDA | 440.5 | 525.6 | 628.8 | 754.1 | 903.1 | 902.9 | |