
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,318.3 | 12,014 | 12,305.5 | 9,427.2 | 11,019.7 | 12,740.2 | |
COGS | 2,462.2 | 4,210.1 | 4,428.3 | 4,045.8 | 4,246.2 | 4,523.9 | |
Gross Profit | 4,856.1 | 7,803.9 | 7,877.2 | 5,381.3 | 6,773.5 | 8,216.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,692.2 | 3,278.7 | 3,823.1 | 2,032.8 | 2,932.5 | 4,139.9 | |
Total Operating Expenses | 3,163.9 | 4,525.2 | 4,054.1 | 3,348.5 | 3,841 | 4,076.4 | |
R&D Expenses | 1,296.1 | 1,700.5 | 1,660.2 | 1,487.9 | 1,766 | 1,898 | |
Selling General & Admin Expenses | 915.4 | 1,266.2 | 1,273.6 | 1,068.6 | 1,255.3 | 1,375.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (184.8) | (200.4) | (264.6) | (322.2) | (317.7) | (341.7) | |
Interest Income | 1.22 | 6.906 | 41.29 | 78.82 | 105.3 | 120.9 | |
Income Tax Expense | (61.71) | 350.2 | 293.4 | 142.1 | 444.8 | 607.9 | |
Net Income | |||||||
Net Income | 1,390.4 | 2,748.6 | 3,314.6 | 1,635.3 | 2,267.3 | 3,313.4 | |
Supplemental | |||||||
EBIT | 1,513.5 | 3,299.2 | 3,872.6 | 2,099.6 | 3,029.8 | 4,263 | |
EBITDA | 2,588.2 | 5,596.7 | 6,165.7 | 4,203.9 | 5,028.7 | 6,227.1 | |