

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,212 | 5,215 | 5,549 | 5,810 | 6,301.1 | 12,336.3 | |
COGS | 1,543 | 1,540 | 1,730 | 1,764 | 2,080.3 | 3,786.8 | |
Gross Profit | 3,669 | 3,675 | 3,819 | 4,046 | 4,220.8 | 8,457.7 | |
Operating Expenses & Income | |||||||
Operating Income | 593 | 450 | 425 | 657 | 1,081.5 | 1,960.7 | |
Total Operating Expenses | 2,640.1 | 2,638.2 | 3,394 | 3,389 | 3,139.3 | 6,695.1 | |
R&D Expenses | 356 | 345 | 306.2 | 289 | 302.6 | 597.7 | |
Selling General & Admin Expenses | 381 | 369 | 384 | 376 | 428 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (78.63) | (78.55) | (139) | (146.9) | (159.5) | (331.2) | |
Interest Income | 6 | 14 | 34 | 24 | 28 | - | |
Income Tax Expense | 62 | 12 | 27 | 86 | 157.4 | 278.9 | |
Net Income | |||||||
Net Income | 524 | 223 | 263 | 412 | 638.9 | 1,129.4 | |
Supplemental | |||||||
EBIT | 645.8 | 447.7 | 429 | 666 | 1,081.5 | 1,830.8 | |
EBITDA | 1,208.8 | 995.7 | 956 | 1,221 | 1,655.5 | 3,072.8 | |