

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,001 | 2,360.3 | 2,402.2 | 3,833.5 | 4,157.6 | 4,250.6 | |
COGS | 846.9 | 1,072.5 | 1,097.4 | 2,024 | 1,916.1 | 1,890.9 | |
Gross Profit | 1,154.1 | 1,287.8 | 1,304.8 | 1,809.5 | 2,241.5 | 2,359.7 | |
Operating Expenses & Income | |||||||
Operating Income | 520 | 595.4 | 610.9 | 659 | 882.6 | 942.6 | |
Total Operating Expenses | 1,481.1 | 1,764.9 | 1,791.3 | 3,174.5 | 3,275 | 3,308 | |
R&D Expenses | 268.9 | 269.1 | 270.7 | 413.2 | 463.8 | 478.7 | |
Selling General & Admin Expenses | 374.1 | 433.4 | 446.1 | 765.5 | 911.8 | 959.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.65) | (13.72) | (23.1) | (76.4) | (68.3) | - | |
Interest Income | 2.409117 | 2.420401 | 12 | 26.9 | 21 | - | |
Income Tax Expense | 104.3 | 117 | - | - | - | - | |
Net Income | |||||||
Net Income | 421.1 | 494.3 | 405.9 | 305.8 | 583.6 | 630.4 | |
Supplemental | |||||||
EBIT | 521.2 | 602.5 | 547.8 | 493.5 | 811.7 | 871.7 | |
EBITDA | 728.4 | 822.3 | 734.2 | 1,037.6 | 1,386.5 | 871.7 | |