
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,935.7 | 4,298.5 | 5,041.5 | 5,697.6 | 5,911.2 | 6,010.6 | |
COGS | 932.7 | 1,036.7 | 1,403.1 | 1,545.6 | 1,647.6 | 1,742.5 | |
Gross Profit | 3,003 | 3,261.9 | 3,638.4 | 4,152 | 4,263.6 | 4,268.1 | |
Operating Expenses & Income | |||||||
Operating Income | 925.9 | 1,003.5 | 1,182.3 | 1,336.6 | 1,160.5 | 1,198 | |
Total Operating Expenses | 2,077.1 | 2,258.4 | 2,456 | 2,815.4 | 4,750.6 | 4,113.2 | |
R&D Expenses | 351.7 | 454.3 | 549.3 | 611.5 | 685.5 | 659.7 | |
Selling General & Admin Expenses | 148.4 | 192.6 | 207.1 | 258.8 | 1,715.4 | 1,278.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.101779) | (5.651572) | (4.963925) | (5.299149) | (2.438852) | (2.19055) | |
Interest Income | 17.7 | 25.53 | 23.81 | 22.25 | 21.46 | 9.148936 | |
Income Tax Expense | 117.8 | 109.8 | 134.4 | 155.9 | - | 93.34 | |
Net Income | |||||||
Net Income | 797.8 | 900.7 | 1,036.9 | 1,143.6 | 1,057.3 | 1,074 | |
Supplemental | |||||||
EBIT | 847.3 | 901.6 | 1,069.6 | 1,213.3 | - | - | |
EBITDA | 959.6 | 1,024.7 | 1,204.7 | 1,364.4 | - | - | |