

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,952 | 8,637.4 | 8,674 | 8,498.1 | 8,236.5 | 8,346.4 | |
COGS | 2,682.5 | 3,147.4 | 2,885.2 | 2,809.7 | 2,730 | 2,667.6 | |
Gross Profit | 5,269.5 | 5,490 | 5,788.8 | 5,688.4 | 5,506.5 | 5,678.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,732.9 | (160.1) | 1,227.9 | 1,075.9 | 1,350.4 | 1,400.4 | |
Total Operating Expenses | 2,536.5 | 5,650.1 | 4,560.9 | 4,612.5 | 4,151.5 | 4,902.1 | |
R&D Expenses | 579.5 | 845.3 | 917.3 | 830.1 | 685.7 | 1,095.4 | |
Selling General & Admin Expenses | 432.1 | 374 | 342.4 | 345.4 | 334.2 | 1,271.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (80.96) | (69.9) | (87.26) | (64.8) | (34.02) | (23.37) | |
Interest Income | 34.27 | 40.63 | 107.5 | 91.05 | 58.34 | 41.25 | |
Income Tax Expense | 315.9 | 180.8 | 204.5 | 209.6 | 283.9 | 208 | |
Net Income | |||||||
Net Income | 2,358.9 | (264.2) | 1,071.1 | 955.6 | 1,105.4 | 1,161.3 | |
Supplemental | |||||||
EBIT | 2,804.5 | (97.74) | 1,308.4 | 1,133.5 | 1,340.7 | - | |
EBITDA | 3,209.6 | 336.2 | 1,813.3 | 1,529.8 | 1,737 | - | |