
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,417.4 | 5,304.8 | 5,955.8 | 6,799.6 | 7,527.4 |
COGS | 1,084.9 | 1,237.2 | 1,157.6 | 1,328.9 | 1,490.1 |
Gross Profit | 3,332.5 | 4,067.6 | 4,798.2 | 5,470.7 | 6,037.3 |
Operating Expenses & Income | |||||
Operating Income | 969.6 | 1,241.1 | 1,803.4 | 2,084.7 | 2,442.2 |
Total Operating Expenses | 3,447.8 | 4,063.7 | 4,152.4 | 4,714.9 | 5,085.2 |
R&D Expenses | 512.4 | 613.8 | 716.8 | 815.5 | 846.4 |
Selling General & Admin Expenses | 1,855.1 | 2,217.3 | 2,282.6 | 2,580.9 | 2,754.2 |
Earnings from Continuing Operations | |||||
Interest Expense | (18) | (21) | (20) | (20.1) | (18) |
Interest Income | 17.4 | 119.7 | 155.2 | 162.3 | 139.1 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 857.3 | 1,147.8 | 1,745.2 | 1,853.4 | 2,120.7 |
Supplemental | |||||
EBIT | 973.5 | 1,354.7 | 2,078.5 | 2,302.3 | 2,640.4 |
EBITDA | 1,077.8 | 1,468.1 | 2,201.3 | 2,454.3 | 2,799.5 |