

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 28,384 | 38,260.6 | 41,182.5 | 43,486.8 | 44,052 | 89,150.4 | |
COGS | 7,413.7 | 10,577.4 | 10,767 | 11,227 | 11,313.4 | 22,884.6 | |
Gross Profit | 20,970.3 | 27,683.2 | 30,415.5 | 32,259.8 | 32,738.6 | 66,197 | |
Operating Expenses & Income | |||||||
Operating Income | 5,415.5 | 7,456.9 | 8,143.3 | 8,687.5 | 8,891.9 | 17,846.2 | |
Total Operating Expenses | 15,554.7 | 20,226.4 | 22,272.2 | 23,572.3 | 23,846.7 | 47,975 | |
R&D Expenses | 904.3 | 1,138.6 | 1,288.9 | 1,354.7 | 1,380.6 | 2,763.8 | |
Selling General & Admin Expenses | 5,339.8 | 7,028.8 | 7,626.7 | 8,208.7 | 8,288.3 | 16,595.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.28) | (75.35) | (226.7) | (386.6) | (365.8) | (857.4) | |
Interest Income | 16.26 | 69.8 | 162.1 | 148.7 | 167.7 | - | |
Income Tax Expense | 1,270.7 | 1,899.4 | 1,810.6 | 2,015.1 | 2,363.1 | 4,621.2 | |
Net Income | |||||||
Net Income | 4,041.3 | 5,706.6 | 6,184 | 6,408.7 | 6,127.2 | 12,421 | |
Supplemental | |||||||
EBIT | 5,406.7 | 7,450.3 | 8,229.9 | 8,817.2 | 8,868 | 18,149 | |
EBITDA | 6,972.4 | 8,986.4 | 9,944.9 | 10,672.5 | 10,685.4 | 21,556.5 | |