

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,649.2 | 14,632.8 | 16,958 | 18,584.2 | 20,509.5 | 28,485.8 | |
COGS | 7,009.1 | 6,826.6 | 7,574.2 | 7,660.2 | 9,872.9 | 15,454.6 | |
Gross Profit | 5,640.1 | 7,806.1 | 9,383.8 | 10,924.1 | 10,636.6 | 13,031.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2,201.1 | 4,319.3 | 4,902.9 | 6,017 | 5,896.3 | 6,978.8 | |
Total Operating Expenses | 3,310.5 | 3,698.4 | 4,480.9 | 4,907.1 | 6,010.4 | 7,018.2 | |
R&D Expenses | 595.9 | 520.4 | 720.8 | 773.9 | 986.7 | 1,202.7 | |
Selling General & Admin Expenses | 905.8 | 1,053.3 | 1,224.1 | 1,502.7 | 1,963.1 | 2,051.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (296.8) | (382.5) | (557.4) | (570.8) | (894.5) | (3,049.2) | |
Interest Income | 5.344 | 3.508 | 31.55 | 101.4 | 114.5 | 92.64 | |
Income Tax Expense | 466.6 | 919.5 | 997.3 | 1,294.1 | 998.1 | 1,098.8 | |
Net Income | |||||||
Net Income | 1,403.4 | 3,020.8 | 4,105.6 | 5,065.5 | 4,720.1 | 3,765.8 | |
Supplemental | |||||||
EBIT | 2,166.9 | 4,322.7 | 5,660.3 | 6,930.3 | 5,903.9 | 7,352.6 | |
EBITDA | 2,926.2 | 5,259.5 | 6,871 | 8,213.6 | 7,439.5 | 9,438 | |