

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,222.1 | 6,773.4 | 8,784.8 | 10,730.7 | 11,019.2 | 11,273.5 | |
COGS | 2,161.3 | 2,394.4 | 3,064.2 | 3,813.7 | 4,126.4 | 3,874.3 | |
Gross Profit | 4,060.7 | 4,379 | 5,720.5 | 6,917 | 6,892.8 | 7,399.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,819.1 | 1,621.7 | 2,310.5 | 2,656.6 | 2,333 | 2,212.9 | |
Total Operating Expenses | 2,241.6 | 2,757.3 | 3,410 | 4,260.4 | 4,559.8 | 5,186.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 171.7 | 473 | 626.4 | 811.2 | 856.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (245.2) | (96.97) | - | - | - | - | |
Interest Income | 90.13 | 96.97 | 144.2 | 156 | 130.1 | - | |
Income Tax Expense | 631.5 | 615.1 | 809.7 | 823.9 | 761.9 | 725.2 | |
Net Income | |||||||
Net Income | 1,383.3 | 1,396.8 | 1,753.4 | 2,229.9 | 1,892.2 | 1,744 | |
Supplemental | |||||||
EBIT | 1,819.1 | 1,621.7 | 2,310.5 | 2,656.6 | 2,333 | 2,212.9 | |
EBITDA | 1,958.4 | 1,754 | 2,462.5 | 2,867.7 | 2,627.6 | 2,546.9 | |