
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,270.9 | 5,095.3 | 5,970.1 | 6,676.7 | 7,145.8 | 7,353.3 | |
COGS | 2,080.6 | 2,649 | 2,995.9 | 3,329.5 | 3,453 | 3,557.7 | |
Gross Profit | 2,190.3 | 2,446.3 | 2,974.3 | 3,347.2 | 3,692.8 | 3,795.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,074.2 | 1,242.8 | 1,611.2 | 1,879.5 | 2,097.1 | 2,162.1 | |
Total Operating Expenses | 3,196.7 | 3,852.5 | 4,358.9 | 4,797.2 | 5,048.6 | 5,191.2 | |
R&D Expenses | 768.1 | 775.6 | 881.6 | 894.1 | 918.9 | 923.8 | |
Selling General & Admin Expenses | 348 | 428 | 462.6 | 561.1 | 642.5 | 682.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.4) | (54.2) | (29.26) | (40.05) | (41.17) | (33.86) | |
Interest Income | 5.14 | 4.58 | 25.81 | 31.49 | 20.42 | 15.05 | |
Income Tax Expense | 209.1 | 238.5 | - | - | - | - | |
Net Income | |||||||
Net Income | 830.8 | 932.6 | 1,252 | 1,521.9 | 1,596.9 | 1,636.1 | |
Supplemental | |||||||
EBIT | 1,068.6 | 1,221.2 | - | - | - | - | |
EBITDA | 1,536.6 | 1,778.2 | - | - | - | - | |