

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,748.7 | 3,156.5 | 3,306.4 | 3,574.5 | 3,530.8 | 7,901.4 | |
COGS | 538 | 527.7 | 571.2 | 618.7 | 1,038.6 | 1,746.6 | |
Gross Profit | 2,310.1 | 2,628.8 | 2,735.2 | 2,955.8 | 2,492.2 | 6,075.3 | |
Operating Expenses & Income | |||||||
Operating Income | 824.7 | 729.9 | 816 | 496.7 | 716.8 | 1,460.5 | |
Total Operating Expenses | 1,485.4 | 1,898.9 | 1,919.2 | 2,459.1 | 1,775.4 | 4,605.3 | |
R&D Expenses | 428.4 | 445.3 | 619.3 | 686.6 | 724.2 | 1,497.9 | |
Selling General & Admin Expenses | 199.6 | 205.8 | 217.8 | 216.3 | 219 | 443.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.7) | (18.5) | (37.7) | (23.8) | (34.68) | (58.66) | |
Interest Income | 2.9 | 0.5 | - | - | - | - | |
Income Tax Expense | 158.3 | 112.3 | 136.2 | 74.9 | 128.3 | 301.1 | |
Net Income | |||||||
Net Income | 646.6 | 648.6 | 644.4 | 345.9 | 427 | 959.7 | |
Supplemental | |||||||
EBIT | 812.9 | 943.7 | 799.2 | 455.4 | 716.8 | 1,780.9 | |
EBITDA | 1,059.3 | 1,280.2 | 887.1 | 1,161.3 | 1,058.4 | 2,890.5 | |