
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,619 | 5,167.6 | 4,184.9 | 3,695.7 | 6,204.7 | 6,916.3 | |
COGS | 698.4 | 582.1 | 479.9 | 448.5 | 405.6 | 395.4 | |
Gross Profit | 3,920.6 | 4,585.5 | 3,704.9 | 3,247.2 | 5,772.8 | 6,521 | |
Operating Expenses & Income | |||||||
Operating Income | 2,131.7 | 2,320.5 | 1,706.2 | 1,282.6 | 2,413.8 | 2,777.3 | |
Total Operating Expenses | 1,789 | 2,264.9 | 1,998.8 | 1,964.6 | 3,359 | 3,858.9 | |
R&D Expenses | 608.6 | 672.6 | 679.4 | 757.6 | 887.4 | 916.9 | |
Selling General & Admin Expenses | 283.7 | 340.1 | 315 | 312.2 | 943.2 | 2,372 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.161589) | (0.371657) | (1.654861) | (0.635297) | (1.449827) | (1.252093) | |
Interest Income | 13.48 | 44.78 | 90.56 | 100.2 | 100.2 | 93.75 | |
Income Tax Expense | 372.4 | 355.4 | 238.9 | 107.6 | 357.7 | 316.6 | |
Net Income | |||||||
Net Income | 1,468.5 | 1,460.9 | 1,125.1 | 944.9 | 1,793.7 | 2,027.9 | |
Supplemental | |||||||
EBIT | 1,784.8 | 2,174.9 | 1,575.2 | 1,177.6 | 2,413.8 | - | |
EBITDA | 1,850.1 | 2,240.1 | 1,639.8 | 1,238.7 | 2,479.7 | - | |