
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,375.3 | 3,725.5 | 4,295.4 | 5,118.2 | 5,325 | 7,543.5 | |
COGS | 694.1 | 930.8 | 710 | 958.4 | 1,020.3 | 1,675.3 | |
Gross Profit | 1,681.3 | 2,794.8 | 3,585.4 | 4,159.8 | 4,304.7 | 5,868.2 | |
Operating Expenses & Income | |||||||
Operating Income | 906.2 | 1,340.6 | 1,697.7 | 1,674.8 | 1,894.9 | 2,371.5 | |
Total Operating Expenses | 775 | 1,454.2 | 1,887.7 | 2,485.1 | 3,430.1 | 4,935.3 | |
R&D Expenses | 339.3 | 511.3 | 526.7 | 598.4 | 595.1 | 579.5 | |
Selling General & Admin Expenses | 157.1 | 153.9 | 279.5 | 198.5 | 1,611.9 | 2,541.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.992891) | (2.234854) | (1.676538) | (2.874903) | (4.524389) | (7.39089) | |
Interest Income | 11.7 | 36.38 | 59.53 | 58.12 | 52.04 | 35.62 | |
Income Tax Expense | 91.75 | 22.94 | 116.6 | 45.68 | - | 31.72 | |
Net Income | |||||||
Net Income | 576.7 | 1,025.2 | 1,461.7 | 1,628.5 | 1,903.6 | 2,381.9 | |
Supplemental | |||||||
EBIT | 834.4 | 1,317.9 | 1,577.4 | 1,600.2 | 1,985.3 | - | |
EBITDA | 843.1 | 1,329.6 | 1,597.9 | 1,619 | 2,056.8 | 2,761.5 | |