

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,736.6 | 5,573.7 | 6,295.7 | 6,603.6 | 6,297 | 12,664.9 | |
COGS | 2,276.2 | 2,493.9 | 2,746.5 | 2,733.8 | 2,459.4 | 5,067.2 | |
Gross Profit | 2,460.4 | 3,079.8 | 3,549.2 | 3,869.8 | 3,837.6 | 7,597.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,073.7 | 1,483.9 | 1,673.4 | 1,914 | 1,382.1 | 3,294.3 | |
Total Operating Expenses | 1,687.1 | 1,986 | 1,875.8 | 2,436.7 | 2,455.5 | 4,303.4 | |
R&D Expenses | 527.6 | 666.5 | 834.7 | 524.6 | 528.6 | 1,642.4 | |
Selling General & Admin Expenses | 442.7 | 821.5 | 922.3 | 994.2 | 981.5 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (137.8) | (254.8) | (153.7) | (164.2) | (108.2) | (214.4) | |
Interest Income | 5.9 | 24.9 | 113.1 | 102.4 | 62.3 | - | |
Income Tax Expense | 115.9 | 280.6 | 216.3 | 423.2 | 634.7 | 1,129.2 | |
Net Income | |||||||
Net Income | 820 | 948.5 | 1,454.1 | 1,303.4 | 1,640.3 | 3,037.5 | |
Supplemental | |||||||
EBIT | 1,202.4 | 1,483.9 | 1,824.1 | 1,890.8 | 1,982.5 | 3,901.1 | |
EBITDA | 1,576.8 | 1,799.8 | 2,190 | 2,351.5 | 2,572.6 | 4,965.2 | |