

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,098.8 | 1,305.3 | 1,697.1 | 2,071.6 | 2,708.1 | 3,053.5 | |
COGS | 346.7 | 499.7 | 537.2 | 625.9 | 768.2 | 883.1 | |
Gross Profit | 752.1 | 805.6 | 1,159.9 | 1,445.7 | 1,939.9 | 2,170.4 | |
Operating Expenses & Income | |||||||
Operating Income | 126 | 37.6 | 220 | 308.9 | 473.8 | 515.8 | |
Total Operating Expenses | 626.1 | 768 | 939.9 | 1,136.8 | 1,466.1 | 1,654.5 | |
R&D Expenses | 160.1 | 180.2 | 205 | 219.6 | 301.1 | 345.9 | |
Selling General & Admin Expenses | 466 | 526.6 | 671.8 | 832.9 | 1,165 | 963.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.7) | (36) | (36.2) | (42.7) | (79.7) | (63.4) | |
Interest Income | 0.5 | 9.8 | 28.9 | 39.5 | 34.7 | 19.2 | |
Income Tax Expense | 3.7 | 5.2 | 8.3 | (118.1) | 92.4 | 119.3 | |
Net Income | |||||||
Net Income | 16.8 | 4.6 | 206.3 | 418.3 | 247.1 | 375.3 | |
Supplemental | |||||||
EBIT | 82.2 | 45.8 | 250.8 | 342.9 | 419.2 | 419.1 | |
EBITDA | 139.6 | 109 | 323.6 | 423.7 | 532.3 | 636.9 | |