

| 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 | 1,302.6 | 1,477 | |
Gross Profit | 2,559.2 | 3,332.5 | 4,067.6 | 4,798.2 | 5,497 | 6,050.4 | |
Operating Expenses & Income | |||||||
Operating Income | 650.4 | 969.6 | 1,241.1 | 1,803.4 | 2,082 | 2,440.8 | |
Total Operating Expenses | 1,908.8 | 2,362.9 | 2,831.1 | 2,994.8 | 3,416.4 | 3,612.4 | |
R&D Expenses | 424.2 | 512.4 | 613.8 | 716.8 | 815.5 | 846.4 | |
Selling General & Admin Expenses | 143.5 | 169 | 211.3 | 237.8 | 233.4 | 236 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.9) | (18) | (21) | (20) | (20.1) | (18) | |
Interest Income | 4.5 | 17.4 | 98.3 | 155.2 | 162.3 | 105.9 | |
Income Tax Expense | 14.1 | 30.8 | 143.8 | 283.9 | 439.1 | 502.5 | |
Net Income | |||||||
Net Income | 606.8 | 857.3 | 1,147.8 | 1,745.2 | 1,853.4 | 2,120.7 | |
Supplemental | |||||||
EBIT | 643.3 | 973.5 | 1,241.1 | 2,078.5 | 2,312.6 | 2,640.2 | |
EBITDA | 727.7 | 1,077.8 | 1,241.1 | 2,201.3 | 2,464.6 | 2,893.5 | |