
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,022.7 | 11,645.9 | 12,929.8 | 14,102.5 | 17,202.5 | 19,877.5 | |
COGS | 6,577 | 7,581 | 8,186.6 | 9,010.3 | 11,298.6 | 13,229.7 | |
Gross Profit | 3,445.7 | 4,064.9 | 4,743.2 | 5,092.2 | 5,903.8 | 6,647.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,625.6 | 1,908.9 | 2,251.2 | 2,444.4 | 2,806.8 | 3,161.3 | |
Total Operating Expenses | 1,820.1 | 2,156 | 2,492 | 2,647.7 | 14,395.7 | 13,763.8 | |
R&D Expenses | 495.3 | 617.5 | 673.3 | 784.9 | 913.6 | 1,015 | |
Selling General & Admin Expenses | 993.8 | 1,073.5 | 1,205.5 | 1,424.6 | 431.1 | 2,652.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.26) | (120.9) | (127.2) | (147.5) | (138.8) | (101.6) | |
Interest Income | 7.437109 | 16.09 | 22.79 | 71.21 | 67.8 | 35.19 | |
Income Tax Expense | 167.2 | 173.5 | 326.3 | 282.3 | - | 112.1 | |
Net Income | |||||||
Net Income | 1,062.6 | 1,250.2 | 1,393 | 1,631 | 1,757.5 | 1,949.3 | |
Supplemental | |||||||
EBIT | 1,501.2 | 1,868.6 | 2,272.7 | 2,332.1 | - | - | |
EBITDA | 2,043.7 | 2,550.7 | 3,090.4 | 3,228.5 | - | - | |