

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,501.5 | 6,310.7 | 7,038.3 | 7,995.4 | 9,617.7 | 10,276.9 | |
COGS | 3,216.9 | 3,284.6 | 3,463.4 | 3,817.4 | 4,611.4 | 4,816 | |
Gross Profit | 2,284.6 | 3,026.1 | 3,574.9 | 4,178 | 5,006.3 | 5,460.9 | |
Operating Expenses & Income | |||||||
Operating Income | 971.7 | 1,624.1 | 2,086.4 | 2,304.1 | 2,578.2 | 2,710.7 | |
Total Operating Expenses | 1,312.9 | 1,402.1 | 1,488.5 | 1,873.9 | 2,428.1 | 2,750.2 | |
R&D Expenses | 178.9 | 88.16 | 84.97 | 168 | 450.1 | - | |
Selling General & Admin Expenses | 286 | 308 | 379 | 395 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.314999) | (6.082) | (3.872) | (2.421) | (0.693) | (0.211) | |
Interest Income | 10.95 | 3.794 | 0.344 | 0.22 | 5.432 | - | |
Income Tax Expense | 398.7 | 584 | 631.9 | 751.6 | 573.9 | 705.1 | |
Net Income | |||||||
Net Income | 543.2 | 1,082.6 | 1,447.9 | 1,494.1 | 1,945.4 | 1,718 | |
Supplemental | |||||||
EBIT | 971.7 | 1,624.1 | 2,086.4 | 2,304.1 | 2,578.2 | 2,710.7 | |
EBITDA | 1,059.8 | 1,771.9 | 2,222.8 | 2,450.2 | 2,744.8 | 2,877.1 | |