
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 75,583.9 | 76,543.4 | 83,631.6 | 84,457 | 86,827.8 | 199,797 | |
COGS | 32,077.1 | 32,925 | 34,692.4 | 42,692.9 | 35,888.5 | 119,801.5 | |
Gross Profit | 43,506.8 | 43,618.3 | 48,939.2 | 41,764.1 | 50,939.3 | 79,995.4 | |
Operating Expenses & Income | |||||||
Operating Income | 30,112.3 | 30,177.7 | 35,045.4 | 35,113.5 | 36,898.7 | 72,697.3 | |
Total Operating Expenses | 13,394.4 | 13,440.6 | 13,893.8 | 6,650.6 | 14,040.6 | 9,557.4 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 7,301.9 | 7,304.7 | 7,594.4 | 7,617.4 | 7,697.9 | 7,884.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3,738.4) | (3,507.5) | (3,465.5) | (3,572.4) | (3,997.9) | (8,357.8) | |
Interest Income | 4,625.2 | 4,406.2 | 1.088 | 4.713 | 68.42 | - | |
Income Tax Expense | 2.249 | 4.846 | 2.562 | 1.21 | 1.21 | 2.42 | |
Net Income | |||||||
Net Income | 25,450.8 | 25,876.8 | 30,695.4 | 30,646.7 | 32,090 | 63,133.7 | |
Supplemental | |||||||
EBIT | 30,112.3 | 30,177.7 | 35,045.4 | 35,112.5 | 36,089.1 | 72,808.8 | |
EBITDA | 46,427.3 | 46,771.3 | 51,744.7 | 51,895 | 52,923.6 | 106,495.7 | |