

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,577.1 | 1,691.2 | 1,865 | 2,068.4 | 2,459.5 | 2,473.3 | |
COGS | 255.3 | 228.9 | 269.4 | 292.6 | 382 | 381.5 | |
Gross Profit | 1,321.8 | 1,462.3 | 1,595.6 | 1,775.8 | 2,077.6 | 2,091.8 | |
Operating Expenses & Income | |||||||
Operating Income | (501.4) | 221 | 150.1 | 221.8 | 367.8 | 379.1 | |
Total Operating Expenses | 1,124.9 | 1,265.1 | 1,445.5 | 1,554 | 1,709.8 | 1,712.7 | |
R&D Expenses | 476.1 | 532.8 | 586.6 | 669.7 | 723.6 | 730.1 | |
Selling General & Admin Expenses | 117.6 | 107.9 | 118.5 | 126.6 | 129.1 | 133.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.148) | (0.082) | (0.203) | (0.259) | (0.188) | (0.162) | |
Interest Income | 2.052 | 19.88 | 82.16 | 90.15 | 63.11 | 30.49 | |
Income Tax Expense | 61.21 | 37.31 | 83.84 | 61.83 | 106.1 | 108.3 | |
Net Income | |||||||
Net Income | (562.8) | 183.6 | 222 | 314.6 | 287 | 290.6 | |
Supplemental | |||||||
EBIT | (490) | 197.2 | 306.1 | 376.7 | 367.8 | 324.4 | |
EBITDA | (466.9) | 218 | 325.6 | 396 | 387.8 | 341.8 | |