

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,196.5 | 1,577.8 | 1,946.1 | 2,444.8 | 2,896.3 | 2,990.1 | |
COGS | 221.6 | 281.1 | 365.6 | 472 | 619.1 | 691.6 | |
Gross Profit | 974.9 | 1,296.7 | 1,580.5 | 1,972.8 | 2,277.2 | 2,482.9 | |
Operating Expenses & Income | |||||||
Operating Income | 124.8 | 113.7 | 200.5 | 427.2 | 589.3 | 586.3 | |
Total Operating Expenses | 850.1 | 1,183 | 1,380 | 1,545.7 | 1,687.9 | 1,896.6 | |
R&D Expenses | 226.1 | 319.9 | 411.8 | 463.3 | 525.1 | 542 | |
Selling General & Admin Expenses | 374.7 | 525.2 | 520.3 | 535.8 | 518.5 | 493.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.03) | (12.76) | (68.51) | - | - | (0.729) | |
Interest Income | - | 12.76 | 68.51 | 78.84 | 68.72 | 55.8 | |
Income Tax Expense | (15.73) | 73.98 | 89.06 | 114.2 | 215.5 | 234.9 | |
Net Income | |||||||
Net Income | 137.8 | 53.38 | 178.9 | 393.1 | 443.3 | 406.9 | |
Supplemental | |||||||
EBIT | 123.1 | 127.4 | 268 | 507.3 | 658.8 | 642.2 | |
EBITDA | 165.3 | 181.8 | 348.4 | 594.8 | 774.5 | 800.3 | |