

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,921.2 | 2,181.3 | 2,377.5 | 2,735.3 | 2,945.4 | 3,069.4 | |
COGS | 624.5 | 683.7 | 768.2 | 909.5 | 989.3 | 1,070.7 | |
Gross Profit | 1,296.7 | 1,497.6 | 1,609.3 | 1,825.7 | 1,956.1 | 1,998.7 | |
Operating Expenses & Income | |||||||
Operating Income | 263.9 | 335.2 | 435.2 | 546 | 645.8 | 567.7 | |
Total Operating Expenses | 1,657.2 | 1,846.1 | 1,942.3 | 2,189.3 | 2,299.6 | 2,501.7 | |
R&D Expenses | 271.2 | 306.1 | 322.7 | 360.6 | 360.4 | 381.9 | |
Selling General & Admin Expenses | 761.6 | 856.4 | 851.4 | 919.2 | 949.9 | 1,049.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.77) | (3.714) | (3.701) | (0.156) | - | - | |
Interest Income | 13.95 | 18.38 | 34.07 | 64.98 | 54.47 | 40.45 | |
Income Tax Expense | 41.4 | 79.39 | - | - | - | - | |
Net Income | |||||||
Net Income | 199.2 | 265.9 | 338.3 | 442.6 | 612.1 | 425.4 | |
Supplemental | |||||||
EBIT | 265.7 | 335.2 | 461.4 | 605 | 704 | 567.7 | |
EBITDA | 448 | 511.7 | 628.8 | 810 | 903.1 | 803 | |