

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,360.9 | 21,174.6 | 27,558.5 | 28,262.9 | 32,655.1 | 39,222.5 | |
COGS | 7,737.8 | 10,660.7 | 13,422.4 | 13,770.9 | 15,403.5 | 17,917.7 | |
Gross Profit | 8,623.1 | 10,512.7 | 14,136.1 | 14,492 | 17,251.5 | 21,304.8 | |
Operating Expenses & Income | |||||||
Operating Income | 5,934 | 6,548.2 | 9,042.3 | 9,022.6 | 11,297.2 | 15,106.8 | |
Total Operating Expenses | 2,876.9 | 3,964.5 | 5,093.8 | 5,469.4 | 5,954.4 | 6,198 | |
R&D Expenses | 2,239.1 | 3,054.9 | 3,980.6 | 4,303.7 | 4,697 | 4,872.8 | |
Selling General & Admin Expenses | 637.9 | 909.6 | 1,113.2 | 1,165.7 | 1,257.8 | 980.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48) | (60.8) | (152.7) | (162.6) | (118.3) | - | |
Interest Income | 8.791 | 16.2 | 193.9 | 182.4 | 223 | - | |
Income Tax Expense | 897.9 | 1,652.2 | 1,435.8 | 1,680.6 | 2,012.6 | 2,680 | |
Net Income | |||||||
Net Income | 5,171.9 | 5,624.2 | 7,839 | 7,571.6 | 9,605.8 | 13,368 | |
Supplemental | |||||||
EBIT | 5,746.1 | 6,548.2 | 9,042.3 | 9,205 | 11,618.4 | 15,134 | |
EBITDA | 6,160.2 | 7,131.8 | 9,782.1 | 10,123.6 | 12,644.3 | 16,148.6 | |