
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,918.7 | 9,211.9 | 10,496.1 | 9,812.2 | 12,156.2 | 13,096.7 | |
COGS | 2,772.2 | 3,592.4 | 4,218.3 | 3,928.1 | 4,751.9 | 5,049.2 | |
Gross Profit | 4,146.6 | 5,619.4 | 6,277.7 | 5,884.2 | 7,404.3 | 8,047.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,488.5 | 3,654.2 | 3,994.7 | 3,635.7 | 5,014.2 | 5,458.6 | |
Total Operating Expenses | 4,430.3 | 5,557.7 | 6,501.4 | 6,176.6 | 7,141.9 | 7,638.1 | |
R&D Expenses | 928.5 | 1,105.3 | 1,296.7 | 1,279 | 1,360.3 | 1,486.1 | |
Selling General & Admin Expenses | 729.6 | 860 | 986.3 | 969.5 | 1,029.7 | 1,102.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (157.3) | (160.3) | (296.9) | (311.3) | (302.2) | (284.3) | |
Interest Income | 8.929 | 8.695 | 74.09 | 160.7 | 180.3 | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 2,078.3 | 3,321.8 | 3,387.3 | 2,761.9 | 4,061.6 | 4,670.6 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 2,851.1 | 3,750.4 | 4,501.2 | - | - | - | |