
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,999.7 | 5,579.5 | 6,008.5 | 6,234.9 | 7,731.4 | 15,557.5 | |
COGS | 1,080 | 1,167.5 | 1,476.4 | 1,231.6 | 1,421.6 | 2,795.4 | |
Gross Profit | 3,919.7 | 4,412 | 4,532.1 | 5,003.3 | 6,309.9 | 12,762.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,448.5 | 761.6 | 647.2 | 796.9 | 1,555.5 | 2,832.8 | |
Total Operating Expenses | 2,471.2 | 3,652 | 3,884.9 | 4,206.4 | 4,754.4 | 9,929.4 | |
R&D Expenses | 1,416.7 | 1,526 | 1,421.4 | 1,325 | 1,563 | 2,356.1 | |
Selling General & Admin Expenses | 382.5 | 392.2 | 443.6 | 494.3 | 599.3 | 876.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.85) | (30.38) | (31.43) | (65.36) | (95.8) | (147.3) | |
Interest Income | 46.75 | 22.65 | 25.68 | 26.47 | 41.16 | 70.01 | |
Income Tax Expense | (97.12) | (35.74) | 23.72 | 81.48 | 170.3 | 354.3 | |
Net Income | |||||||
Net Income | 1,507.1 | 821.9 | 649.9 | 688.9 | 1,344 | 2,421.2 | |
Supplemental | |||||||
EBIT | 233.3 | 535.4 | 704.4 | 1,067.2 | 1,417.1 | 2,879.7 | |
EBITDA | 422.5 | 719.9 | 985.9 | 1,268.6 | 1,719.1 | 3,495.1 | |