
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,968 | 3,589 | 3,674.7 | 3,824.7 | 4,068.3 | 8,108.7 | |
COGS | 1,241.7 | 1,580.4 | 1,617.4 | 1,695.8 | 1,761 | 3,714.5 | |
Gross Profit | 1,758.9 | 2,008.6 | 2,057.3 | 2,128.9 | 2,272.4 | 4,394.2 | |
Operating Expenses & Income | |||||||
Operating Income | 689.5 | 587.2 | 439 | 565.8 | 654.5 | 987.5 | |
Total Operating Expenses | 1,069.4 | 1,421.4 | 1,618.3 | 1,563.1 | 1,614.1 | 3,406.7 | |
R&D Expenses | 342 | 446.6 | 540.3 | 472.3 | 507.2 | 1,173.1 | |
Selling General & Admin Expenses | 213.3 | 253.2 | 295 | 301.6 | 320 | 327.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.99981) | (4.1) | (4.4) | (15.92) | (15.8) | (31.95) | |
Interest Income | 1.49447 | 1.2 | 1.4 | 0.4805 | 13.2 | - | |
Income Tax Expense | 154.4 | 140.1 | 114.5 | 148.3 | 105.4 | 283.3 | |
Net Income | |||||||
Net Income | 528.4 | 452.4 | 357.6 | 415.3 | 397.4 | 839.9 | |
Supplemental | |||||||
EBIT | 715.1 | 613 | 569 | 572.1 | 541.5 | 1,139 | |
EBITDA | 900.8 | 876.5 | 827.9 | 862.5 | 848.6 | 1,896.6 | |