

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,977.3 | 3,792.9 | 4,440.4 | 5,224 | 5,771.9 | 6,007 | |
COGS | 918.8 | 1,145.3 | 1,304.4 | 1,594.1 | 1,716.3 | 1,821.2 | |
Gross Profit | 2,058.5 | 2,647.7 | 3,136 | 3,629.9 | 4,055.5 | 4,185.8 | |
Operating Expenses & Income | |||||||
Operating Income | 534.3 | 900.8 | 697.5 | 878.8 | 1,111.3 | 1,211.1 | |
Total Operating Expenses | 1,524.2 | 2,006.1 | 2,438.5 | 2,751 | 2,944.2 | 2,971.7 | |
R&D Expenses | 564.1 | 719.8 | 844.8 | 945.3 | 1,005.2 | 1,041.9 | |
Selling General & Admin Expenses | 362.7 | 474.7 | 502.2 | 593.4 | 584.7 | 611 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (87.22) | (239.2) | (237.3) | (206.3) | (262) | (340.3) | |
Interest Income | 31.56 | 40.61 | 9.197 | 10.96 | 61.9 | 79.49 | |
Income Tax Expense | 84.81 | 141.2 | 146.6 | 91.42 | 200.3 | 201.5 | |
Net Income | |||||||
Net Income | 368.5 | 498.1 | 734.8 | 717.5 | 891.7 | 925.9 | |
Supplemental | |||||||
EBIT | 566.5 | 921.2 | 920.6 | 1,064.7 | 1,304 | 1,412.7 | |
EBITDA | 765.7 | 1,157.3 | 1,203.4 | 1,391 | 1,645 | 1,771.4 | |