

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,194.2 | 5,453 | 5,584 | 5,916 | 6,122.7 | 12,177.3 | |
COGS | 1,207.9 | 1,578 | 1,576 | 1,626 | 1,624.4 | 3,226.5 | |
Gross Profit | 2,986.3 | 3,875 | 4,008 | 4,290 | 4,498.3 | 8,950.8 | |
Operating Expenses & Income | |||||||
Operating Income | 889.6 | 1,333 | 1,323 | 1,441 | 1,544.4 | 3,077.5 | |
Total Operating Expenses | 2,096.7 | 2,542 | 2,685 | 2,849 | 2,968.9 | 5,873.3 | |
R&D Expenses | 409.7 | 541 | 591 | 688 | 724 | - | |
Selling General & Admin Expenses | 808.8 | 996 | 1,749 | 1,870 | 1,114 | 1,918 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (56.26) | (66) | (27) | (98) | (117) | (221.9) | |
Interest Income | 3.5164 | 21 | 55 | 52 | 29 | - | |
Income Tax Expense | 176.7 | 249 | 290 | 299 | 340.9 | 663.7 | |
Net Income | |||||||
Net Income | 640 | 1,027 | 1,007 | 1,079 | 1,307.5 | 2,456.8 | |
Supplemental | |||||||
EBIT | 943.3 | 1,283 | 1,330 | 1,451 | 1,529.4 | 3,105.5 | |
EBITDA | 1,313.4 | 1,715 | 1,775 | 1,930 | 1,992.4 | 4,054.1 | |