
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,009 | 5,248.3 | 6,401.3 | 8,081.1 | 13,414.6 | 14,398.3 | |
COGS | 2,788.2 | 2,537.3 | 2,877.6 | 3,703.9 | 6,408 | 7,193.7 | |
Gross Profit | 3,220.9 | 2,711.1 | 3,523.7 | 4,377.1 | 7,006.6 | 7,208.3 | |
Operating Expenses & Income | |||||||
Operating Income | 3,552.3 | 2,889.2 | 1,822.6 | 2,329.7 | 3,960.2 | 4,008.4 | |
Total Operating Expenses | 1,272.7 | 1,414.2 | 1,701.1 | 2,047.4 | 3,046.4 | 3,196.2 | |
R&D Expenses | 989.1 | 1,139.9 | 1,389 | 1,495.6 | 2,330.6 | 2,472.4 | |
Selling General & Admin Expenses | 182.5 | 183.3 | 216.2 | 431.8 | 461 | 616.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.379) | (8.897) | (6.195) | (1.402) | (4.328) | (4.625) | |
Interest Income | 5.293 | 10.33 | 32.86 | 346.6 | 273 | 176.3 | |
Income Tax Expense | 373.3 | 292.6 | 340.5 | 512 | 799.1 | 701 | |
Net Income | |||||||
Net Income | 3,193.1 | 2,617.4 | 2,228.2 | 3,732.6 | 5,425.8 | 6,057.1 | |
Supplemental | |||||||
EBIT | 3,567.8 | 2,918.9 | 2,574.9 | 2,789.9 | 6,229.3 | 5,633.4 | |
EBITDA | 3,812 | 3,237.4 | 2,955.9 | 3,212.3 | 6,740.6 | 6,237.5 | |