

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 32,287.6 | 38,260.6 | 41,182.5 | 43,486.8 | 44,052 | 78,647.3 | |
COGS | 8,433.3 | 10,577.4 | 10,767 | 11,227 | 11,313.4 | 19,480.8 | |
Gross Profit | 23,854.3 | 27,683.2 | 30,415.5 | 32,259.8 | 32,738.6 | 59,166.4 | |
Operating Expenses & Income | |||||||
Operating Income | 6,160.3 | 7,456.9 | 8,143.3 | 8,687.5 | 8,891.9 | 16,759.5 | |
Total Operating Expenses | 17,693.9 | 20,226.4 | 22,272.2 | 23,572.6 | 23,846.7 | 42,406.9 | |
R&D Expenses | 1,033 | 1,109 | 1,288.9 | 1,354.7 | 1,380.6 | 2,417.9 | |
Selling General & Admin Expenses | 6,074.2 | 7,028.8 | 7,626.7 | 8,208.7 | 8,288.3 | 14,803.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.1) | (76.9) | (226.7) | (410.1) | (365.8) | (638.5) | |
Interest Income | 358.9 | 467.6 | 162.1 | 148.7 | 153.8 | 346.7 | |
Income Tax Expense | 1,445.4 | 1,899.4 | 1,810.6 | 2,015.1 | 2,363.1 | 4,250.8 | |
Net Income | |||||||
Net Income | 4,597.1 | 5,706.6 | 6,184 | 6,408.7 | 6,127.2 | 11,108 | |
Supplemental | |||||||
EBIT | 6,160.3 | 7,456.9 | 8,227.7 | 8,806.3 | 8,868 | 15,820.7 | |
EBITDA | 8,288 | 9,442.6 | 9,942.7 | 10,393 | 10,685.4 | 18,951.4 | |