

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,988.2 | 3,561.7 | 4,090 | 4,641.3 | 5,296.8 | 6,132.1 | |
COGS | 307 | 371.6 | 435 | 647.5 | 722.2 | 878.2 | |
Gross Profit | 2,681.2 | 3,190.1 | 3,654.9 | 3,993.8 | 4,574.5 | 5,253.9 | |
Operating Expenses & Income | |||||||
Operating Income | 779.1 | 1,073.7 | 1,251.2 | 1,350.8 | 1,649.8 | 1,775.2 | |
Total Operating Expenses | 1,902.1 | 2,116.4 | 2,403.7 | 2,643 | 2,924.7 | 3,478.7 | |
R&D Expenses | 1,134.3 | 1,251.5 | 1,441.8 | 1,549.1 | 1,768.8 | 2,041.8 | |
Selling General & Admin Expenses | 189 | 242.1 | 242.4 | 274 | 313.4 | 393 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.98) | (22.93) | (36.19) | (76) | (116.5) | (126.6) | |
Interest Income | 2.634 | 10.1 | 27.41 | 62.48 | 101.6 | 52.96 | |
Income Tax Expense | 72.48 | 196.4 | 240.8 | 340.3 | 413.2 | 459 | |
Net Income | |||||||
Net Income | 696 | 849 | 1,041.1 | 1,055.5 | 1,108.9 | 1,380.6 | |
Supplemental | |||||||
EBIT | 785.4 | 1,068.3 | 1,318.1 | 1,471.8 | 1,638.6 | 1,966.2 | |
EBITDA | 916.1 | 1,203.7 | 1,463.4 | 1,666.8 | 1,872.4 | 2,356.3 | |