| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,544.4 | 18,079.5 | 24,739 | 27,616.6 | 31,602.6 | 32,878.8 | |
COGS | 6,560.7 | 8,354 | 11,674.9 | 13,433.8 | 14,566.6 | 14,805.1 | |
Gross Profit | 8,983.7 | 9,725.4 | 13,064.1 | 14,182.9 | 17,036 | 18,073.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,472.3 | 2,947.2 | 3,753.4 | 4,475 | 4,851.8 | 4,782.3 | |
Total Operating Expenses | 6,511.4 | 6,778.2 | 9,310.7 | 9,707.8 | 12,184.2 | 16,732 | |
R&D Expenses | 30.62 | 612.3 | 767.6 | 801.7 | 1,339.5 | 1,536.6 | |
Selling General & Admin Expenses | 953.4 | 1,056.3 | 1,511.6 | 1,642.3 | 1,864.3 | 4,204.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.53) | (22.74) | (85.17) | (84.07) | (122.6) | (133) | |
Interest Income | 66.99 | 73.48 | 106.9 | 102.8 | 90.32 | 69.26 | |
Income Tax Expense | 345.4 | 466.4 | 581 | 815.9 | 698.1 | 365.1 | |
Net Income | |||||||
Net Income | 2,055.1 | 2,448.8 | 2,852.9 | 3,367.9 | 3,421.8 | 3,227.6 | |
Supplemental | |||||||
EBIT | 2,460.5 | 2,986.2 | 3,839.6 | 4,677.7 | 4,860.4 | - | |
EBITDA | 2,889.7 | 3,453.3 | 4,525.3 | 5,315.8 | 5,498.5 | - | |
