
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,280.1 | 3,885 | 4,556 | 5,120.8 | 5,928.7 | 6,240.5 | |
COGS | 429.4 | 582.9 | 669.8 | 760.8 | 833.1 | 889.6 | |
Gross Profit | 2,850.7 | 3,302 | 3,886.1 | 4,360.1 | 5,928.7 | 6,207 | |
Operating Expenses & Income | |||||||
Operating Income | 1,121.3 | 1,196.6 | 1,400.6 | 1,741 | 1,950.1 | 1,980.6 | |
Total Operating Expenses | 1,729.4 | 2,105.5 | 2,485.5 | 2,619 | 3,978.6 | 3,920.8 | |
R&D Expenses | 1,081.6 | 179.9 | 1,472.3 | 1,695.6 | 2,095.2 | 3,090.7 | |
Selling General & Admin Expenses | 320.8 | 386 | 444.2 | 402.7 | 1,581 | 984.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.194749) | (10.56) | (9.556574) | (8.941054) | (2.502681) | (2.171452) | |
Interest Income | 23.97 | 23.57 | 105 | 26.43 | 6.387594 | 4.462593 | |
Income Tax Expense | 49.76 | 67.32 | 75.38 | 95.14 | 113.2 | 88.36 | |
Net Income | |||||||
Net Income | 1,041.3 | 1,117.5 | 1,317.7 | 1,645.1 | 1,843 | 3,635.3 | |
Supplemental | |||||||
EBIT | 1,124.9 | 1,208.8 | 1,399.4 | 1,759.4 | 1,956.2 | - | |
EBITDA | 1,189.4 | 1,285.2 | 1,471.1 | 1,819.6 | 2,016.4 | - | |