

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 28,318.4 | 28,541.4 | 34,124.1 | 46,870.7 | 65,183.4 | 79,592.2 | |
COGS | 7,312.8 | 6,629.8 | 7,082.2 | 8,759.9 | 10,564.7 | 13,211.5 | |
Gross Profit | 21,005.6 | 21,911.6 | 27,041.9 | 38,110.7 | 54,618.7 | 66,379.4 | |
Operating Expenses & Income | |||||||
Operating Income | 7,933 | 8,653.3 | 10,787.3 | 18,212 | 29,698 | 36,139.8 | |
Total Operating Expenses | 13,072.6 | 13,258.3 | 16,254.6 | 19,898.8 | 24,920.7 | 30,239.6 | |
R&D Expenses | 6,930.7 | 7,190.8 | 9,313.4 | 11,436.6 | 13,337.9 | 15,239.4 | |
Selling General & Admin Expenses | 6,141.9 | 6,067.5 | 6,941.2 | 8,462.1 | 11,094 | 12,236.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (339.8) | (331.6) | (485.9) | (812.3) | (642) | (302.6) | |
Interest Income | 314.4 | 62.8 | 173.6 | 182.3 | - | 65 | |
Income Tax Expense | 573.8 | 561.6 | 1,314.2 | 2,175.2 | 5,091.3 | 6,879.5 | |
Net Income | |||||||
Net Income | 5,581.7 | 6,244.8 | 5,240.4 | 11,019.8 | 20,641.4 | 26,682 | |
Supplemental | |||||||
EBIT | 6,495.3 | 7,138 | 7,040.5 | 14,007.3 | 29,696 | 41,168.8 | |
EBITDA | 8,042.9 | 8,660.5 | 8,567.8 | 15,845.6 | 31,693 | 43,265.6 | |