

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,704.9 | 8,799 | 9,447 | 9,850 | 9,848.3 | 19,469.8 | |
COGS | 2,872 | 3,842 | 4,031 | 4,090 | 4,171.4 | 8,204.1 | |
Gross Profit | 3,832.9 | 4,957 | 5,416 | 5,760 | 5,676.9 | 11,265.7 | |
Operating Expenses & Income | |||||||
Operating Income | 820.2 | 1,092 | 1,105 | 1,294 | 1,353.5 | 2,490.8 | |
Total Operating Expenses | 3,012.7 | 3,881 | 4,328 | 4,466 | 4,323.4 | 8,838.9 | |
R&D Expenses | 235.6 | 291 | 320 | 354 | 364.9 | 735.7 | |
Selling General & Admin Expenses | 393.8 | 524 | 570 | 605 | 593 | 893 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.31) | (16) | (26) | (45) | (23.99) | (67.65) | |
Interest Income | 28.13 | 36 | 43 | 72 | 57 | - | |
Income Tax Expense | 221.5 | 325 | 356 | 398 | 392.9 | 736.6 | |
Net Income | |||||||
Net Income | 560.9 | 755 | 736 | 912 | 938.6 | 1,819 | |
Supplemental | |||||||
EBIT | 809.7 | 1,112 | 1,131 | 1,371 | 1,353.5 | 2,474.8 | |
EBITDA | 1,054 | 1,399 | 1,419 | 1,728 | 1,679.4 | 3,173.5 | |