
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,611 | 21,173.4 | 27,558.5 | 28,262.9 | 32,667.3 | 35,327.5 | |
COGS | 8,802 | 10,660.7 | 13,422.4 | 13,770.9 | 15,409.3 | 16,698.2 | |
Gross Profit | 9,809 | 10,512.7 | 14,136.1 | 14,492 | 17,258 | 18,629.3 | |
Operating Expenses & Income | |||||||
Operating Income | 6,750.1 | 7,321 | 9,042.3 | 9,022.6 | 11,301.4 | 12,513.4 | |
Total Operating Expenses | 3,272.6 | 3,191.7 | 5,093.8 | 5,469.4 | 5,956.6 | 6,115.9 | |
R&D Expenses | 2,547 | 2,282.1 | 3,980.6 | 4,303.7 | 4,698.8 | 4,832.5 | |
Selling General & Admin Expenses | 725.6 | 945.9 | 1,113.2 | 1,165.7 | 1,257.8 | 1,283.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (54.6) | (60.8) | (152.7) | (162.6) | (132.1) | - | |
Interest Income | 10 | 16.2 | 193.9 | 182.4 | 223 | - | |
Income Tax Expense | 1,021.4 | 1,018.6 | 1,435.8 | 1,680.6 | 2,013.4 | 2,217.1 | |
Net Income | |||||||
Net Income | 5,883.2 | 5,624.2 | 7,839 | 7,571.6 | 9,609.4 | 10,638.4 | |
Supplemental | |||||||
EBIT | 6,760.1 | 6,356.9 | 9,042.3 | 9,205 | 11,406.1 | 12,622.9 | |
EBITDA | 7,214.7 | 6,997.6 | 9,698.7 | 10,123.6 | 12,432 | 13,659 | |