

| 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 | 8,960.2 | 10,699.5 | 13,722.5 | 14,182 | 15,409.3 | 16,698.2 | |
Gross Profit | 9,650.8 | 10,473.9 | 13,836 | 14,080.9 | 17,258 | 18,629.3 | |
Operating Expenses & Income | |||||||
Operating Income | 6,536.4 | 6,500.7 | 9,042.3 | 9,022.6 | 11,301.4 | 12,513.4 | |
Total Operating Expenses | 3,114.4 | 3,973.2 | 4,793.7 | 5,058.3 | 5,956.6 | 6,115.9 | |
R&D Expenses | 2,431.1 | 3,071.6 | 3,724.9 | 3,942.4 | 4,698.8 | 4,832.5 | |
Selling General & Admin Expenses | 725.6 | 909.6 | 1,113.2 | 1,165.7 | 1,257.8 | 1,283.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (54.6) | (60.8) | (152.1) | (153.7) | (118.3) | - | |
Interest Income | 10 | 16.2 | 193.9 | 182.4 | 223 | - | |
Income Tax Expense | 1,021.4 | 969.9 | 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 | 6,516.9 | 9,235.6 | 9,196.1 | 11,406.1 | - | |
EBITDA | 7,214.7 | 7,157.6 | 10,021.8 | 10,182.9 | 12,432 | 13,557.6 | |