

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,986.3 | 3,394.6 | 3,695.6 | 4,241.2 | 5,141.2 | 5,819.5 | |
COGS | 151 | 207 | 255 | 312.1 | 372.1 | 429.6 | |
Gross Profit | 2,835.3 | 3,187.6 | 3,440.7 | 3,929.1 | 4,769.1 | 5,390 | |
Operating Expenses & Income | |||||||
Operating Income | 585.8 | 591.6 | 655.4 | 101.3 | 1,342.8 | 1,837.3 | |
Total Operating Expenses | 2,249.5 | 2,596 | 2,785.3 | 3,827.8 | 3,426.4 | 3,552.6 | |
R&D Expenses | 1,458.2 | 1,585.9 | 1,627.6 | 2,606.8 | 2,050.2 | 2,150.8 | |
Selling General & Admin Expenses | 739.6 | 1,002.1 | 1,161.3 | 1,222 | 1,376.2 | 1,399.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.908) | (2.666) | (2.551) | (2.28) | (2.428) | (2.324) | |
Interest Income | 10.65 | 39.93 | 172.3 | 128.7 | 105.6 | 129.3 | |
Income Tax Expense | (378.1) | 188.5 | 236.6 | 284 | 377.8 | 355 | |
Net Income | |||||||
Net Income | 948.6 | 340.7 | 597.6 | 32.62 | 1,286.7 | 1,612.4 | |
Supplemental | |||||||
EBIT | 572.4 | 531.8 | 836.8 | 318.9 | 1,666.9 | - | |
EBITDA | 630.2 | 599.6 | 919.4 | 408.2 | 1,760.2 | 2,041.5 | |