

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,078.6 | 5,517 | 5,252 | 5,912.1 | 7,738.1 | 15,364 | |
COGS | 1,264.1 | 1,675 | 1,707 | 1,683.7 | 1,989.3 | 3,972 | |
Gross Profit | 3,814.4 | 3,842 | 3,545 | 4,228.4 | 5,748.8 | 11,392 | |
Operating Expenses & Income | |||||||
Operating Income | 1,128.8 | 585 | 604 | 1,272.4 | 1,165.6 | 4,382.4 | |
Total Operating Expenses | 2,685.7 | 3,188 | 2,941 | 2,956 | 4,339.4 | 7,009.7 | |
R&D Expenses | 1,432.1 | 1,670 | 1,630 | 1,711.5 | 1,821.3 | 3,725.3 | |
Selling General & Admin Expenses | 182.9 | 225 | 230 | 261.4 | 264 | 415 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.56) | (71) | (144) | (158.2) | (128) | (386.9) | |
Interest Income | 6.1537 | 12 | 27 | 27.87 | 46 | - | |
Income Tax Expense | 149.4 | 91 | 98 | 94.18 | 263.9 | 517.7 | |
Net Income | |||||||
Net Income | 930.1 | 418 | 343 | 1,023.5 | 1,557.4 | 3,523.9 | |
Supplemental | |||||||
EBIT | 1,117.3 | 582 | 585 | 1,270.4 | 1,950 | 4,400.4 | |
EBITDA | 1,401.3 | 1,171 | 1,276 | 1,886.4 | 2,577 | 5,662.8 | |