

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,851 | 2,179.2 | 2,329.4 | 2,499 | 2,674.4 | 2,701.4 | |
COGS | 181.6 | 229.3 | 305.8 | 320.4 | 468.3 | 423 | |
Gross Profit | 1,669.4 | 1,950 | 2,023.6 | 2,178.6 | 2,206.1 | 2,278.4 | |
Operating Expenses & Income | |||||||
Operating Income | 409.9 | 525.9 | 515 | 547.8 | 531 | 533.4 | |
Total Operating Expenses | 1,272.5 | 1,446.3 | 1,508.6 | 1,630.8 | 1,675.1 | 1,745 | |
R&D Expenses | 387.4 | 247.6 | 288.8 | 305.5 | 256.1 | 269.6 | |
Selling General & Admin Expenses | 162.5 | 247.4 | 259 | 284.3 | 307.5 | 307.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.97) | (0.871) | (1.526) | (2.758) | (2.334) | (2.347) | |
Interest Income | 10.82 | 16.75 | 32.18 | 38.69 | 49.59 | 51.07 | |
Income Tax Expense | 39.77 | 80.94 | 98.39 | 96.38 | 110.4 | 92.87 | |
Net Income | |||||||
Net Income | 370.4 | 445.3 | 451.6 | 469.4 | 488 | 500.7 | |
Supplemental | |||||||
EBIT | 409.9 | 525.9 | 551.5 | 568.5 | 531 | 566.8 | |
EBITDA | 478.1 | 595.1 | 628.8 | 668.9 | 635.7 | 671.9 | |