

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,342.2 | 4,417.4 | 5,304.8 | 5,955.8 | 6,799.6 | 7,527.4 | |
COGS | 783 | 1,084.9 | 1,237.2 | 1,157.6 | 1,328.9 | 1,490.1 | |
Gross Profit | 2,559.2 | 3,332.5 | 4,067.6 | 4,798.2 | 5,470.7 | 6,037.3 | |
Operating Expenses & Income | |||||||
Operating Income | 645.8 | 965 | 1,241.1 | 1,803.4 | 2,084.7 | 2,442.2 | |
Total Operating Expenses | 2,696.4 | 3,452.4 | 4,063.7 | 4,152.4 | 4,714.9 | 5,085.2 | |
R&D Expenses | 424.2 | 512.4 | 613.8 | 716.8 | 815.5 | 846.4 | |
Selling General & Admin Expenses | 1,489.2 | 1,855.1 | 2,217.3 | 2,282.6 | 2,580.9 | 2,754.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.9) | (18) | (21) | (20) | (20.1) | (18) | |
Interest Income | 4.5 | 17.4 | 119.7 | 155.2 | 162.3 | 139.1 | |
Income Tax Expense | 14.1 | 30.8 | - | - | - | - | |
Net Income | |||||||
Net Income | 606.8 | 857.3 | 1,147.8 | 1,745.2 | 1,853.4 | 2,120.7 | |
Supplemental | |||||||
EBIT | 645.8 | 965 | 1,354.7 | 2,078.5 | 2,302.3 | 2,640.4 | |
EBITDA | 727.7 | 1,077.8 | 1,468.1 | 2,201.3 | 2,454.3 | 2,799.5 | |