
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 28,318.4 | 28,541.4 | 34,124.1 | 45,042.7 | 65,179 | 79,665.8 | |
COGS | 7,312.8 | 6,629.8 | 7,082.2 | 8,418.3 | 10,564 | 12,737 | |
Gross Profit | 21,005.6 | 21,911.6 | 27,041.9 | 36,624.4 | 54,615 | 66,928.8 | |
Operating Expenses & Income | |||||||
Operating Income | 7,933 | 8,653.3 | 10,787.3 | 17,501.7 | 29,696 | 34,989.4 | |
Total Operating Expenses | 13,072.6 | 13,258.3 | 16,254.6 | 19,122.7 | 24,919 | 31,939.4 | |
R&D Expenses | 6,930.7 | 7,190.8 | 9,313.4 | 10,990.6 | 13,337.5 | 14,596.7 | |
Selling General & Admin Expenses | 6,141.9 | 6,067.5 | 6,941.2 | 8,132.1 | 11,094 | 9,018.2 | |
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 | 2,090.4 | 5,091.6 | 6,884.9 | |
Net Income | |||||||
Net Income | 5,581.7 | 6,244.8 | 5,240.4 | 10,590 | 20,638.3 | 26,709.5 | |
Supplemental | |||||||
EBIT | 6,495.3 | 7,138 | 7,040.5 | 13,461 | 26,373 | - | |
EBITDA | 8,042.9 | 8,660.5 | 8,567.8 | 15,227.6 | 27,936.5 | 35,208 | |