

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,835.9 | 5,225.3 | 6,096.1 | 7,023.4 | 7,412.2 | 7,749 | |
COGS | 1,858.1 | 2,230 | 2,489 | 2,925.6 | 2,393.1 | 3,162 | |
Gross Profit | 1,977.8 | 2,995.3 | 3,607.1 | 4,097.8 | 5,019.1 | 4,587 | |
Operating Expenses & Income | |||||||
Operating Income | 1,461.2 | 2,159.4 | 2,537.6 | 2,865.6 | 2,987.9 | 3,471 | |
Total Operating Expenses | 516.6 | 835.9 | 1,069.5 | 1,232.2 | 2,031.2 | 1,116 | |
R&D Expenses | 126.3 | 182.5 | 221 | 319.1 | - | - | |
Selling General & Admin Expenses | 25.58 | 26.1 | 31 | 29.4 | 73 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (62.06) | (83.7) | (113.6) | (183.3) | (153.9) | (42.94) | |
Interest Income | 28.92 | 14.6 | 43 | 50.4 | 43 | - | |
Income Tax Expense | 390.7 | 543.3 | 654.9 | 698.9 | 752.7 | 809 | |
Net Income | |||||||
Net Income | 1,063.4 | 1,494.4 | 1,724 | 1,948.5 | 1,994.3 | 2,115 | |
Supplemental | |||||||
EBIT | 1,564.7 | 2,190.2 | 2,565.4 | 2,928.5 | 3,009.9 | 3,255 | |
EBITDA | 1,822.9 | 2,545.8 | 2,983.9 | 3,424.3 | 3,510.9 | 3,681.3 | |