
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,118.2 | 7,910.7 | 11,171.8 | 13,914.5 | 17,084.3 | 18,247.8 | |
COGS | 1,767.8 | 2,226.8 | 2,958.8 | 3,765.5 | 4,756.9 | 5,238.2 | |
Gross Profit | 4,350.4 | 5,683.8 | 8,213 | 10,149 | 12,327.4 | 13,009.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,107 | 2,663.7 | 3,711 | 4,528.9 | 6,378.3 | 7,278.7 | |
Total Operating Expenses | 2,243.4 | 3,020.1 | 4,502 | 5,620.1 | 5,949.1 | 5,730.9 | |
R&D Expenses | 98.69 | 109 | 110.3 | 127.8 | 133.5 | - | |
Selling General & Admin Expenses | 2,144.7 | 2,911.1 | 2,922 | 3,604 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.84) | (3.185) | (0.038) | - | - | - | |
Interest Income | 3.175 | 3.185 | 3.196 | 4.008 | 11.23 | - | |
Income Tax Expense | 662.5 | 889.1 | 1,021.4 | 1,336 | 1,910.2 | 2,186 | |
Net Income | |||||||
Net Income | 1,428.8 | 1,796.2 | 2,620.8 | 3,092.2 | 3,258.7 | 3,925.4 | |
Supplemental | |||||||
EBIT | 2,107 | 2,663.7 | 3,711 | 4,528.9 | 6,378.3 | 7,278.7 | |
EBITDA | 2,131.6 | 2,693.3 | 4,023.7 | 4,846.5 | 6,848.9 | 7,651.9 | |