

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,256.9 | 6,299.7 | 357 | 483 | 533 | 665 | |
COGS | 1,677.4 | 1,756.8 | 104 | 133 | 142 | 179 | |
Gross Profit | 4,579.5 | 4,543 | 253 | 350 | 391 | 486 | |
Operating Expenses & Income | |||||||
Operating Income | 3,251.9 | 2,786.2 | 83 | 175 | 173 | 226 | |
Total Operating Expenses | 3,005 | 3,513.5 | 274 | 308 | 360 | 439 | |
R&D Expenses | 247 | 290.9 | 35 | 39 | 41 | 53 | |
Selling General & Admin Expenses | 1,080.6 | 1,477 | 133 | 137 | 187 | 211 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (11.19) | (1) | (1) | - | - | |
Interest Income | - | - | 2 | 6 | 4 | - | |
Income Tax Expense | 751.2 | 537.1 | - | - | - | - | |
Net Income | |||||||
Net Income | 2,624.2 | 1,958.2 | 64 | 141 | 120 | 164 | |
Supplemental | |||||||
EBIT | 3,251.9 | 2,786.2 | 85 | 184 | 158 | 226 | |
EBITDA | 3,498.9 | 2,685.5 | 103 | 203 | 177 | 226 | |