

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,685.5 | 1,936.3 | 2,327.5 | 2,877.4 | 3,182.7 | 3,154.5 | |
COGS | 122.5 | 146.7 | 257.5 | 309.7 | 384.4 | 437.2 | |
Gross Profit | 1,563 | 1,789.6 | 2,070 | 2,567.7 | 2,798.3 | 2,717.3 | |
Operating Expenses & Income | |||||||
Operating Income | 555.9 | 979.7 | 1,184.9 | 1,377 | 1,517.2 | 1,403.4 | |
Total Operating Expenses | 1,007.1 | 809.9 | 885.1 | 1,190.7 | 1,281.1 | 1,313.9 | |
R&D Expenses | 540.1 | 322.9 | 408 | 481 | 550 | 551.5 | |
Selling General & Admin Expenses | 402.6 | 416.2 | 395.3 | 542.3 | 612.5 | 603.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.6) | (32.4) | (59.3) | (42.9) | (19.5) | (12) | |
Interest Income | 16.7 | 45.2 | 162.7 | 199.1 | 192 | 162.9 | |
Income Tax Expense | 118.1 | 223.3 | 289.5 | 343.9 | 379.2 | 262.1 | |
Net Income | |||||||
Net Income | 475.8 | 727.3 | 984.8 | 1,195.1 | 1,334.7 | 1,310.9 | |
Supplemental | |||||||
EBIT | 686.9 | 989 | 1,333.6 | 1,581.9 | 1,733.4 | - | |
EBITDA | 736.8 | 1,040.3 | 1,386.8 | 1,654.4 | 1,819 | 1,652.3 | |