

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,290 | 15,268.7 | 17,034.3 | 18,675.4 | 21,196.4 | 43,329.7 | |
COGS | 5,461.2 | 8,544.6 | 10,206.4 | 11,024.6 | 11,450.8 | 23,728.6 | |
Gross Profit | 4,828.9 | 6,724 | 6,827.9 | 7,650.8 | 9,745.6 | 19,601.1 | |
Operating Expenses & Income | |||||||
Operating Income | 3,188.1 | 4,350.2 | 4,450.2 | 4,973.8 | 6,465.4 | 13,415.2 | |
Total Operating Expenses | 1,640.8 | 2,382.1 | 2,377.7 | 2,677 | 3,280.1 | 6,185.9 | |
R&D Expenses | 507.8 | 689.6 | 792.6 | 766.4 | 830.1 | 1,691.8 | |
Selling General & Admin Expenses | 875.9 | 1,269.6 | 1,495.4 | 1,673.5 | 2,313.3 | 1,681.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.19) | (64.38) | (158.5) | (157.6) | (139.2) | (260.1) | |
Interest Income | 58.03 | 107.5 | 219.2 | 350.4 | 394.6 | - | |
Income Tax Expense | 484.5 | 807.9 | 603.2 | 889 | 1,482.2 | 2,664.6 | |
Net Income | |||||||
Net Income | 3,388.5 | 4,420.3 | 3,399.7 | 3,356.1 | 4,774.6 | 9,130.8 | |
Supplemental | |||||||
EBIT | 3,170.1 | 4,350.2 | 4,332.3 | 4,992 | 6,465.4 | 13,433.3 | |
EBITDA | 3,651.9 | 5,150.8 | 5,501.7 | 6,429 | 8,202 | 16,955.7 | |