
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,405.5 | 7,884.6 | 10,098 | 11,544.4 | 10,182.1 | 9,405.5 | |
COGS | 1,633.6 | 1,856.4 | 2,197.4 | 2,928.3 | 2,621.7 | 2,383.5 | |
Gross Profit | 4,771.9 | 6,028.3 | 7,900.6 | 8,616.1 | 7,560.4 | 7,022 | |
Operating Expenses & Income | |||||||
Operating Income | 2,712.3 | 3,341.4 | 4,178.8 | 4,553 | 3,152 | 2,909.6 | |
Total Operating Expenses | 2,059.6 | 2,686.9 | 3,721.8 | 4,063.1 | 7,030.1 | 5,510.5 | |
R&D Expenses | 30.41 | 37.58 | 42.96 | 48.78 | 50.23 | 49.8 | |
Selling General & Admin Expenses | 250.7 | 312 | 417.5 | 106.8 | 2,014.1 | 1,560.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.667105) | (16.56) | (12.98) | (11.63) | (9.163959) | (12.62) | |
Interest Income | 72.77 | 116.5 | 196.8 | 144.6 | 95.56 | 59.55 | |
Income Tax Expense | 670.3 | 824.9 | 1,025.8 | 1,135.2 | - | 287.8 | |
Net Income | |||||||
Net Income | 2,029.1 | 2,502.8 | 3,136 | 3,411.9 | 2,603.7 | 2,344.6 | |
Supplemental | |||||||
EBIT | 2,417.9 | 3,011.4 | 3,845.4 | 4,303.8 | - | - | |
EBITDA | 2,533.4 | 3,149.3 | 3,989.4 | 4,461.3 | - | - | |