

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,230.6 | 1,244.8 | 30,328 | 31,376 | 32,667 | 33,203 | |
COGS | 418.5 | 405.6 | 8,565 | 9,048 | 9,017 | 9,056 | |
Gross Profit | 812 | 839.3 | 21,763 | 22,328 | 23,650 | 24,147 | |
Operating Expenses & Income | |||||||
Operating Income | 223.7 | 273.1 | 7,345 | 5,542 | 8,338 | 6,873 | |
Total Operating Expenses | 1,006.9 | 971.8 | 22,983 | 25,834 | 24,329 | 26,330 | |
R&D Expenses | 190.4 | 233 | 6,223 | 6,401 | 7,525 | 9,197 | |
Selling General & Admin Expenses | 395.9 | 355.4 | 9,385 | 11,015 | 9,088 | 9,199 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.03) | (37.31) | (725) | (640) | (687) | (690) | |
Interest Income | 1.010013 | 3.226318 | 48 | 60 | 56 | 180 | |
Income Tax Expense | 2.993966 | 30.01 | - | - | - | - | |
Net Income | |||||||
Net Income | 158.2 | 634.9 | 4,928 | 2,575 | 5,716 | 4,821 | |
Supplemental | |||||||
EBIT | 203.2 | 310.8 | 6,789 | 4,117 | 8,088 | 6,594 | |
EBITDA | 315.6 | 373.8 | 9,083 | 6,668 | 10,402 | 10,085 | |