
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 28,318.4 | 28,541.4 | 34,124.1 | 45,043 | 65,179 | 79,665.8 | |
COGS | 7,312.8 | 6,629.8 | 7,082.2 | 8,418 | 11,052 | 13,225 | |
Gross Profit | 21,005.6 | 21,911.6 | 27,041.9 | 36,625 | 54,127 | 66,440.8 | |
Operating Expenses & Income | |||||||
Operating Income | 7,933 | 8,653.3 | 10,787.3 | 17,040 | 29,696 | 39,608.5 | |
Total Operating Expenses | 13,072.6 | 13,258.3 | 16,254.6 | 19,585 | 24,431 | 26,832.3 | |
R&D Expenses | 6,930.7 | 7,190.8 | 9,313.4 | 10,991 | 13,337 | 14,596.2 | |
Selling General & Admin Expenses | 6,141.9 | 6,067.5 | 6,941.2 | 8,593.8 | 11,094 | 12,448.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (339.8) | (331.6) | (485.9) | (780.6) | (795.3) | (979.6) | |
Interest Income | 314.4 | 268.8 | 173.6 | 175.2 | 642 | 188 | |
Income Tax Expense | 573.8 | 561.6 | 1,314.2 | 2,090 | 5,091 | 6,884.4 | |
Net Income | |||||||
Net Income | 5,581.7 | 6,244.8 | 5,240.4 | 10,590 | 20,640 | 26,711.2 | |
Supplemental | |||||||
EBIT | 6,495.3 | 7,138 | 7,040.5 | 17,040 | 29,696 | 41,205.8 | |
EBITDA | 8,042.9 | 8,660.5 | 8,567.8 | 18,807 | 31,693 | 43,304.8 | |