
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 8,337.2 | 9,150.3 | 8,013.3 | 7,469 | 8,212.1 |
COGS | 2,090.3 | 2,114.5 | 1,904.1 | 2,046.8 | 2,340.5 |
Gross Profit | 6,246.9 | 7,035.8 | 6,109.2 | 5,422.2 | 5,871.5 |
Operating Expenses & Income | |||||
Operating Income | 3,216.1 | 3,645.6 | 2,831.7 | 1,732.5 | 1,641.8 |
Total Operating Expenses | 5,121.1 | 5,504.8 | 5,181.6 | 5,736.5 | 6,570.3 |
R&D Expenses | 114.8 | 125.4 | 195.1 | 330 | 585 |
Selling General & Admin Expenses | 2,981.1 | 3,357.9 | 3,168 | 3,441.7 | 3,708 |
Earnings from Continuing Operations | |||||
Interest Expense | (28.27) | (49.09) | (46.25) | (38.61) | (20.3) |
Interest Income | 81.85 | 105.5 | 146.5 | 126.3 | 82.35 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 3,017.4 | 3,259 | 2,400.9 | 1,619.8 | 1,488.9 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 3,704.7 | 4,039.2 | - | - | - |