

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,948 | 4,381.3 | 5,860.2 | 7,003.1 | 9,005.7 | 10,540.8 | |
COGS | 1,067.3 | 1,705.6 | 2,229.9 | 2,511.8 | 3,237 | 3,899.7 | |
Gross Profit | 1,880.8 | 2,675.7 | 3,630.3 | 4,491.3 | 5,768.7 | 6,641.1 | |
Operating Expenses & Income | |||||||
Operating Income | 924.7 | 1,527.1 | 2,257.2 | 2,944.6 | 3,856.1 | 4,546.9 | |
Total Operating Expenses | 956 | 1,148.6 | 1,373 | 1,546.7 | 1,912.6 | 2,094.2 | |
R&D Expenses | 586.8 | 728.4 | 854.9 | 996.7 | 1,237.3 | 1,366.3 | |
Selling General & Admin Expenses | 83.12 | 93.24 | 119.1 | 122.7 | 141.9 | 145.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.14) | (54.69) | - | - | - | - | |
Interest Income | 7.215 | 27.56 | 152.4 | 311 | 383.4 | 312 | |
Income Tax Expense | 90.03 | 229.3 | 334.7 | 413 | 738.3 | 945.6 | |
Net Income | |||||||
Net Income | 840.9 | 1,352.4 | 2,087.3 | 2,852.1 | 3,511.4 | 4,044.6 | |
Supplemental | |||||||
EBIT | 930.9 | 1,581.8 | 2,422 | 3,265.1 | 4,249.7 | 4,990.2 | |
EBITDA | 981.2 | 1,644.5 | 2,492.7 | 3,327.1 | 4,322.3 | 5,106.2 | |