
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 31,020.7 | 21,394.8 | 22,966.5 | 27,973.8 | 35,187.7 | 35,062.7 | |
COGS | 4,823.6 | 3,506.2 | 3,547.9 | 3,846.7 | 4,853.5 | 5,157.3 | |
Gross Profit | 26,197.2 | 17,888.6 | 19,418.6 | 24,127.1 | 30,334.3 | 29,817.7 | |
Operating Expenses & Income | |||||||
Operating Income | 4,537.4 | 4,135.1 | 4,941.5 | 7,487.7 | 10,001.4 | 8,529.6 | |
Total Operating Expenses | 21,659.8 | 13,753.5 | 14,477.1 | 16,639.4 | 20,332.9 | 21,193.7 | |
R&D Expenses | 6,923.9 | 4,914 | 4,985.7 | 6,580.4 | 7,744.3 | 7,938.2 | |
Selling General & Admin Expenses | 7,662.3 | 1,763.9 | 1,437.4 | 1,665 | 4,472.4 | 3,209.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.541536) | (6.528334) | (5.941725) | (5.556605) | (15.96) | (6.389799) | |
Interest Income | 367.5 | 61.35 | 71.47 | 25.5 | 785.4 | 990 | |
Income Tax Expense | (21.35) | 154.2 | 391.8 | 832.4 | 1,102.1 | 989.6 | |
Net Income | |||||||
Net Income | 5,459.9 | 3,928.3 | 4,330.1 | 6,334.1 | 8,578.5 | 8,682.8 | |
Supplemental | |||||||
EBIT | 4,537.4 | 3,997.3 | 4,703.1 | 7,172.5 | 9,703.2 | 8,118.3 | |
EBITDA | 5,189.1 | 4,578.5 | 5,412.2 | 7,948.2 | 10,627.5 | 9,307 | |