

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,846 | 1,947 | 2,184 | 2,332 | 2,513 | 5,073.5 | |
COGS | 131 | 138 | 156 | 168 | 183 | 420.2 | |
Gross Profit | 1,715 | 1,809 | 2,028 | 2,164 | 2,330 | 4,656.2 | |
Operating Expenses & Income | |||||||
Operating Income | 373 | 367 | 315 | 452 | 530 | 1,075.6 | |
Total Operating Expenses | 1,388 | 1,476 | 1,713 | 1,712 | 1,800 | 3,580.7 | |
R&D Expenses | 281 | 302 | 379 | - | 367.8 | - | |
Selling General & Admin Expenses | 1,357 | 1,434 | 1,572 | 1,712 | 1,800 | 1,712 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26) | (32) | (44) | (43) | (55) | (87.45) | |
Interest Income | 1 | 1 | 12 | 19 | 12 | - | |
Income Tax Expense | 62 | 77 | 71 | 103 | 115 | 237.9 | |
Net Income | |||||||
Net Income | 285 | 260 | 211 | 323 | 369 | 734.5 | |
Supplemental | |||||||
EBIT | 371 | 367 | 326 | 469 | 539 | 1,088.6 | |
EBITDA | 458 | 464 | 456 | 565 | 629 | 1,269.6 | |