
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,382 | 6,859.4 | 7,815.9 | 9,108 | 17,695.7 | 26,877.8 | |
COGS | 1,106.3 | 1,187.5 | 1,174.3 | 1,279.6 | 1,348.4 | 2,757.3 | |
Gross Profit | 5,275.7 | 5,671.9 | 6,641.6 | 7,828.4 | 16,347.3 | 24,120.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,826.3 | 2,069.6 | 2,458.4 | 2,648.5 | 10,544.8 | 13,281 | |
Total Operating Expenses | 3,449.4 | 3,654.8 | 4,183.3 | 5,179.8 | 5,802.5 | 10,839.5 | |
R&D Expenses | 753.9 | 693.2 | 794.8 | 1,326.5 | 1,520.4 | 3,045.1 | |
Selling General & Admin Expenses | 371.5 | 384.7 | 480.8 | 501.9 | 641.9 | 942.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (66.53) | (102.7) | (212.3) | (190.8) | (74.41) | (423.9) | |
Interest Income | 103.6 | 134.7 | 242.1 | 158.1 | 177.9 | 485.6 | |
Income Tax Expense | 241.2 | 370.7 | 392.2 | 500.5 | 1,652 | 2,058.9 | |
Net Income | |||||||
Net Income | 1,651.2 | 1,915.7 | 1,549.2 | 2,090.3 | 8,482.2 | 10,613.3 | |
Supplemental | |||||||
EBIT | 1,935.3 | 2,382.3 | 2,190.8 | 2,611.6 | 10,487.2 | 13,214.6 | |
EBITDA | 2,264.3 | 2,752.1 | 2,525.6 | 2,926.8 | 10,995.1 | 14,088.1 | |