
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,470.1 | 11,134.2 | 12,600.6 | 13,085.2 | 13,606.4 | 13,160.6 | |
COGS | 1,842 | 2,038.6 | 2,164.6 | 2,401.2 | 2,965.5 | 3,185.8 | |
Gross Profit | 7,628.2 | 9,095.6 | 10,435.9 | 10,684 | 10,640.9 | 9,974.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,613.8 | 2,515.3 | 2,383.9 | 2,535.1 | 2,935.5 | 2,289.1 | |
Total Operating Expenses | 6,856.4 | 8,618.9 | 10,216.7 | 10,550.1 | 10,670.9 | 10,871.6 | |
R&D Expenses | 434.9 | 491.5 | 511 | 496.7 | 536.6 | 526 | |
Selling General & Admin Expenses | 2,102.5 | 2,086.8 | 2,277.5 | 2,427.8 | 2,642.7 | 2,482.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | (28.47) | (17.15) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 240.8 | 454.8 | - | - | - | - | |
Net Income | |||||||
Net Income | 2,508.9 | 2,266.4 | 2,340.8 | 2,383.1 | 2,542.4 | 1,905.6 | |
Supplemental | |||||||
EBIT | 2,613.8 | 2,515.3 | 2,383.9 | 2,535.1 | 2,935.5 | 2,289.1 | |
EBITDA | - | 2,580.3 | 2,453 | 2,621.4 | 3,024.4 | 2,289.1 | |