

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,363.4 | 5,225.3 | 6,096.1 | 7,023.4 | 7,415 | 7,801.2 | |
COGS | 2,113.6 | 995.6 | 2,489 | 2,925.6 | 2,394 | 2,111.5 | |
Gross Profit | 2,249.8 | 4,229.7 | 3,607.1 | 4,097.8 | 5,021 | 5,689.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,662.1 | 2,790.1 | 2,537.6 | 2,865.6 | 2,989 | 3,174.4 | |
Total Operating Expenses | 587.7 | 1,439.6 | 1,069.5 | 1,232.2 | 2,032 | 2,514.3 | |
R&D Expenses | 143.7 | 182.5 | 221 | 319.1 | - | - | |
Selling General & Admin Expenses | 29.1 | 26.1 | 31 | 29.4 | 1,722 | (29.2) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.6) | (83.7) | (110.9) | (183.3) | (154) | (159.8) | |
Interest Income | 40.1 | 36.5 | 43 | 50.4 | 154 | 76 | |
Income Tax Expense | 444.4 | 543.3 | 654.9 | 698.9 | 753 | 808.6 | |
Net Income | |||||||
Net Income | 1,209.7 | 1,494.4 | 1,724 | 1,948.5 | 1,995 | 2,115.4 | |
Supplemental | |||||||
EBIT | 1,779.9 | 2,210.3 | 2,565.4 | 2,928.5 | 3,011 | 3,166.8 | |
EBITDA | 2,073.6 | 2,565.9 | 2,983.9 | 3,424.3 | 3,513 | 3,676.9 | |