

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,603.4 | 2,695.8 | 2,813.2 | 2,816.1 | 3,088.1 | 3,309.3 | |
COGS | 493.1 | 539.6 | 593.3 | 557.6 | 574 | 588.7 | |
Gross Profit | 2,110.3 | 2,156.2 | 2,219.9 | 2,258.5 | 2,514.1 | 2,720.7 | |
Operating Expenses & Income | |||||||
Operating Income | 394 | 403.8 | 472.6 | 658.6 | 765.9 | 811.8 | |
Total Operating Expenses | 1,716.2 | 1,744.5 | 1,747.3 | 1,599.9 | 1,748.1 | 1,908.9 | |
R&D Expenses | 512.6 | 543.4 | 540.3 | 490.1 | 539.8 | 593.3 | |
Selling General & Admin Expenses | 273.6 | 274.6 | 263.4 | 268.8 | 322.3 | 371.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.088) | (18.4) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 55.7 | 63.23 | 91.04 | 128.7 | 116 | 126.9 | |
Net Income | |||||||
Net Income | 331.2 | 322.2 | 394.9 | 566.8 | 692.4 | 726.5 | |
Supplemental | |||||||
EBIT | 386.9 | 411.7 | 538 | 667.2 | 791.4 | 858.2 | |
EBITDA | 502.4 | 527.3 | 650.7 | 774.2 | 883.8 | 932.1 | |