

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,133.5 | 1,488.7 | 1,887.1 | 2,355.3 | 2,860.5 | 3,373.9 | |
COGS | 14.3 | 23.2 | 39.7 | 34 | 52.1 | 68.6 | |
Gross Profit | 1,119.2 | 1,465.5 | 1,847.4 | 2,321.3 | 2,808.4 | 3,305.3 | |
Operating Expenses & Income | |||||||
Operating Income | 102.5 | 249 | 250.9 | 570.5 | 619.1 | 788.9 | |
Total Operating Expenses | 1,016.7 | 1,216.5 | 1,596.5 | 1,750.8 | 2,189.3 | 2,516.4 | |
R&D Expenses | 328.1 | 463.8 | 565 | 731.1 | 1,015.7 | 1,131.1 | |
Selling General & Admin Expenses | 583.3 | 752.7 | 851.6 | 816.2 | 1,156.2 | 1,351.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.8) | (7.1) | (4.6) | (126.6) | - | (2.9) | |
Interest Income | - | 4.1 | 52.8 | 91 | 90.3 | - | |
Income Tax Expense | 11.8 | 59.4 | 82.4 | 144.7 | 226.8 | 234.7 | |
Net Income | |||||||
Net Income | 89.6 | 154.5 | 249.7 | 341.3 | 478.6 | 705.5 | |
Supplemental | |||||||
EBIT | 127.2 | 249 | 394.8 | 612.6 | 636.5 | 870.8 | |
EBITDA | 138.1 | 264.6 | 416.1 | 639.7 | 666.6 | 918.1 | |