
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,537.6 | 6,584.7 | 10,817.4 | 16,294.4 | 19,396 | 20,273.4 | |
COGS | 1,889.7 | 1,806.6 | 2,871.6 | 5,851.5 | 6,538.2 | 6,689.1 | |
Gross Profit | 5,647.9 | 4,778 | 7,945.8 | 10,442.9 | 12,857.8 | 13,585.3 | |
Operating Expenses & Income | |||||||
Operating Income | 895.3 | (24.19) | 1,699.8 | 2,277.3 | 3,137.4 | 3,137.8 | |
Total Operating Expenses | 4,752.6 | 4,802.2 | 6,245.9 | 8,165.7 | 9,720.4 | 10,447.5 | |
R&D Expenses | 1,344.5 | 1,414.1 | 1,655.5 | 1,880.2 | 2,039.1 | 2,084.8 | |
Selling General & Admin Expenses | 571.7 | 701.1 | 646.7 | 1,133.4 | 1,265.9 | 1,007.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.68) | (116.8) | (130.4) | (175.9) | (256.9) | (266.1) | |
Interest Income | 38.98 | 75.77 | 3.850932 | 9.826061 | 116.4 | 119.6 | |
Income Tax Expense | 161.4 | 46.49 | 262 | 384.8 | 611.9 | 685.2 | |
Net Income | |||||||
Net Income | 723.4 | (146) | 1,413.2 | 1,855.2 | 2,371.2 | 2,461.7 | |
Supplemental | |||||||
EBIT | 892.6 | (0.243) | 1,816 | 2,290.2 | 3,344.1 | 3,604.2 | |
EBITDA | 1,562.4 | 839.9 | 2,644.2 | 3,307.5 | 4,417.2 | 4,974.7 | |