

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,370.5 | 1,746.1 | 2,184 | 2,332 | 2,513 | 5,059.5 | |
COGS | 161.8 | 210.5 | 264 | 264 | 273 | 554.4 | |
Gross Profit | 1,208.6 | 1,535.6 | 1,920 | 2,068 | 2,240 | 4,505.1 | |
Operating Expenses & Income | |||||||
Operating Income | 242.8 | 300.1 | 415 | 481 | 560 | 1,117.8 | |
Total Operating Expenses | 965.9 | 1,235.4 | 1,505 | 1,587 | 1,680 | 3,387.3 | |
R&D Expenses | 208.6 | 270.6 | 342 | 344 | 379 | 375 | |
Selling General & Admin Expenses | 1,007.4 | 1,284.7 | 1,572 | 1,712 | 1,800 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.04) | (27.77) | (44) | (43) | (57) | (116.1) | |
Interest Income | 0.7424 | 0.8959 | 12 | 19 | 12 | - | |
Income Tax Expense | 46.03 | 68.98 | 71 | 103 | 115 | 237.2 | |
Net Income | |||||||
Net Income | 211.6 | 232.9 | 211 | 323 | 369 | 732.5 | |
Supplemental | |||||||
EBIT | 277.7 | 329.7 | 326 | 469 | 541 | 1,085.8 | |
EBITDA | 342.2 | 416.6 | 434 | 565 | 631 | 1,268.4 | |