

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,290 | 15,268.7 | 17,034.3 | 18,675.4 | 21,790 | 40,465.4 | |
COGS | 5,461.2 | 8,544.6 | 10,206.4 | 11,024.6 | 11,771.5 | 22,796.1 | |
Gross Profit | 4,828.9 | 6,724 | 6,827.9 | 7,650.8 | 10,018.5 | 17,669.3 | |
Operating Expenses & Income | |||||||
Operating Income | 4,032.3 | 4,341.9 | 4,450.2 | 4,973.8 | 6,639.7 | 11,613.5 | |
Total Operating Expenses | 6,825.4 | 2,382.1 | 2,377.7 | 2,677 | 3,378.8 | 6,055.8 | |
R&D Expenses | 501.6 | 682.8 | 792.6 | 766.4 | 860.1 | 1,626.6 | |
Selling General & Admin Expenses | 1,000.6 | 1,269.6 | 1,495.4 | 1,673.5 | 1,704.5 | 3,378 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.19) | (64.38) | (158.5) | (157.6) | (139.4) | (1,067.3) | |
Interest Income | 39.19 | 54.09 | 147.7 | 147 | 143.1 | 290.1 | |
Income Tax Expense | 484.5 | 807.9 | 603.2 | 889 | 1,523.7 | 2,412.7 | |
Net Income | |||||||
Net Income | 3,388.5 | 4,420.3 | 3,399.7 | 3,356.1 | 4,908.3 | 8,264.4 | |
Supplemental | |||||||
EBIT | 4,032.3 | 5,422.2 | 4,332.3 | 4,992 | 6,646.5 | 11,638.5 | |
EBITDA | 4,514.1 | 6,222.8 | 5,501.7 | 6,429 | 7,924.6 | 14,353.6 | |