
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,637.6 | 5,210.1 | 3,130.4 | 6,459.7 | 9,084.9 | 10,166.5 | |
COGS | 1,262.1 | 1,819 | 1,428.3 | 2,305.9 | 2,906.2 | 3,178.6 | |
Gross Profit | 2,375.6 | 3,391.2 | 1,702.1 | 4,153.8 | 6,178.7 | 6,988 | |
Operating Expenses & Income | |||||||
Operating Income | 1,613.3 | 2,618.8 | 1,079.6 | 2,918.4 | 4,660.3 | 5,292.3 | |
Total Operating Expenses | 723.2 | 942.2 | 622.5 | 3,541.3 | 4,424.5 | 4,874.2 | |
R&D Expenses | 506.3 | 627.7 | 480.1 | 828.6 | 1,042 | 1,148.3 | |
Selling General & Admin Expenses | 154.3 | 219.4 | 212.7 | 406.9 | 476.4 | 547.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.266) | (3.841) | (9.744) | (4.652) | (10.48) | (10.62) | |
Interest Income | 10.14 | 31.57 | 82.51 | 73.43 | 153.3 | 156.5 | |
Income Tax Expense | 297.2 | 509.3 | 188.1 | - | - | - | |
Net Income | |||||||
Net Income | 1,312.9 | 2,105.6 | 1,006.8 | 2,571.3 | 3,927.8 | 4,455.3 | |
Supplemental | |||||||
EBIT | 1,613.3 | 2,618.8 | 1,079.6 | - | - | - | |
EBITDA | 1,832.1 | 2,859.1 | 1,385.4 | - | - | - | |