

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,204.2 | 4,615.7 | 5,318 | 6,127.4 | 7,054.2 | 8,679.4 | |
COGS | 861.8 | 898 | 1,030.8 | 1,245.3 | 1,623.5 | 2,302.5 | |
Gross Profit | 3,342.4 | 3,717.7 | 4,287.2 | 4,882.1 | 5,430.6 | 6,376.9 | |
Operating Expenses & Income | |||||||
Operating Income | 734.8 | 1,148.7 | 1,273.2 | 1,355.7 | 914.9 | 726 | |
Total Operating Expenses | 2,607.6 | 2,569 | 3,013.9 | 3,526.4 | 4,515.7 | 5,650.9 | |
R&D Expenses | 1,504.8 | 1,589.8 | 1,849.9 | 2,082.4 | 2,479.3 | 2,787.3 | |
Selling General & Admin Expenses | 323 | 313.6 | 376.7 | 568.5 | 769.6 | 821.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.365) | (1.698) | (2.703) | (36.83) | (446.7) | (637.3) | |
Interest Income | 2.442 | 8.545 | 36.67 | 67.02 | 277.7 | 182.4 | |
Income Tax Expense | 49.16 | 139.4 | 90.19 | 99.72 | 55.99 | 31.85 | |
Net Income | |||||||
Net Income | 757.5 | 984.6 | 1,229.9 | 2,263.4 | 1,332.2 | 773 | |
Supplemental | |||||||
EBIT | 808.9 | 1,105.2 | 1,308.2 | 1,550.7 | 1,839.9 | 1,441.5 | |
EBITDA | 1,012.6 | 1,333.6 | 1,555.3 | 1,845.8 | 2,500.3 | 2,709.8 | |