

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33,782.1 | 31,615.5 | 33,723.3 | 39,001 | 45,186.1 | 48,336.4 | |
COGS | 19,716.4 | 19,168.3 | 19,715.4 | 21,038.5 | 23,276.9 | 24,595.6 | |
Gross Profit | 14,065.7 | 12,447.3 | 14,007.9 | 17,962.5 | 21,909.2 | 23,740.8 | |
Operating Expenses & Income | |||||||
Operating Income | 7,046.4 | 5,632.8 | 6,954 | 10,417.6 | 13,327.5 | 14,635.4 | |
Total Operating Expenses | 7,019.3 | 6,814.4 | 7,053.9 | 7,544.9 | 8,581.7 | 9,105.4 | |
R&D Expenses | 2,586.6 | 2,711 | 2,675.8 | 2,925.3 | 3,391.6 | 3,582.3 | |
Selling General & Admin Expenses | 1,537.5 | 1,572.9 | 1,720.3 | 1,702 | 1,888.4 | 3,793.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (870.9) | (706.2) | (748.6) | (718.7) | (776.6) | (846.6) | |
Interest Income | 467.8 | 337.3 | 216 | 266.8 | 172.5 | 2,985.8 | |
Income Tax Expense | 823.4 | 772 | 797.4 | 1,254 | 1,741.5 | 2,839 | |
Net Income | |||||||
Net Income | 5,819.8 | 4,491.9 | 5,408 | 8,711.6 | 10,981.9 | 13,632.8 | |
Supplemental | |||||||
EBIT | 7,514.2 | 5,970.1 | 6,954 | 10,684.4 | 13,500 | 17,558.7 | |
EBITDA | 21,663.6 | 20,333 | 21,508.4 | 26,314.8 | 30,256.7 | 34,662.5 | |