
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 10,290 | 15,268.7 | 17,034.3 | 18,675.4 | 21,790 |
COGS | 5,461.2 | 8,544.6 | 10,206.4 | 11,024.6 | 11,771.5 |
Gross Profit | 4,828.9 | 6,724 | 6,827.9 | 7,650.8 | 10,018.5 |
Operating Expenses & Income | |||||
Operating Income | 3,464.7 | 4,798.4 | 4,450.2 | 4,973.8 | 7,056.9 |
Total Operating Expenses | 6,825.4 | 10,470.3 | 12,584.1 | 13,701.6 | 14,733.1 |
R&D Expenses | 501.6 | 682.8 | 785.8 | 766.4 | 853.4 |
Selling General & Admin Expenses | 1,000.6 | 1,432.5 | 1,789.4 | 2,147.1 | 2,313.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (39.19) | (64.38) | (158.5) | (157.6) | (143.1) |
Interest Income | 58.03 | 107.5 | 219.2 | 350.4 | 394.6 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 3,388.5 | 4,420.3 | 3,399.7 | 3,356.1 | 4,908.3 |
Supplemental | |||||
EBIT | - | 5,422.2 | 4,332.3 | 4,992 | 7,400 |
EBITDA | - | 6,222.8 | 5,501.7 | 6,429 | 8,848.4 |