
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,237 | 6,940.8 | 7,184.1 | 7,039.6 | 6,276.2 | 5,483.2 | |
COGS | 1,047.9 | 1,235.2 | 1,411.9 | 1,483.2 | 1,735.2 | 1,495.1 | |
Gross Profit | 6,189.1 | 5,705.7 | 5,772.3 | 5,556.4 | 4,541 | 3,988 | |
Operating Expenses & Income | |||||||
Operating Income | 1,781.6 | 1,247.5 | 1,137.4 | 1,003.5 | 552.3 | 257.9 | |
Total Operating Expenses | 4,407.5 | 4,458.1 | 4,634.8 | 4,552.9 | 3,988.7 | 3,730.1 | |
R&D Expenses | 1,398 | 1,417.1 | 1,348.5 | 1,318.4 | 1,034.8 | 1,032.9 | |
Selling General & Admin Expenses | 543.8 | 493.5 | 562.3 | 534.8 | 471.3 | 327.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,243.9) | (565.1) | - | - | - | (180.4) | |
Interest Income | 395.2 | 565.1 | 831 | 791.9 | 659.8 | 459.8 | |
Income Tax Expense | 34.01 | (61.78) | 72.16 | 62.96 | 137.9 | 83.51 | |
Net Income | |||||||
Net Income | 2,560.4 | 1,944.8 | 2,033.4 | 1,792.2 | 1,403.5 | 1,083.3 | |
Supplemental | |||||||
EBIT | 2,177.2 | 1,762.8 | 1,997.6 | 1,686.3 | 1,490.1 | 421.4 | |
EBITDA | 2,608.3 | 2,186.9 | 2,350.1 | 1,930.8 | 1,669.9 | 1,082.3 | |