
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,365.7 | 4,200.7 | 4,726.4 | 5,431.6 | 5,717.5 | |
COGS | 818.3 | 888.6 | 924.6 | 1,094.9 | 1,125.4 | |
Gross Profit | 2,547.4 | 3,312.1 | 3,801.8 | 4,336.7 | 4,592.1 | |
Operating Expenses & Income | ||||||
Operating Income | 489.5 | 776 | 1,061.7 | 1,279.5 | 1,299 | |
Total Operating Expenses | 2,876.2 | 3,424.7 | 3,664.7 | 4,152 | 4,418.5 | |
R&D Expenses | 115.3 | 137.5 | 150.6 | 158.1 | 160.3 | |
Selling General & Admin Expenses | 1,942.6 | 2,398.6 | 2,589.5 | 2,899.1 | 3,132.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (46.01) | (47.11) | (78.13) | (90.38) | (104) | |
Interest Income | 2.742 | 6.896 | 26.06 | 19.21 | 24.54 | |
Income Tax Expense | 126.6 | 241.8 | - | - | - | |
Net Income | ||||||
Net Income | 294.3 | 465.2 | 671 | 838.9 | 851.9 | |
Supplemental | ||||||
EBIT | 533.2 | 845.2 | - | - | - | |
EBITDA | 1,091.9 | 1,420.5 | - | - | - | |