

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,889.7 | 7,543.2 | 8,091.1 | 8,205 | 9,471.6 | 10,295.9 | |
COGS | 3,263.4 | 3,385.6 | 4,182.3 | 3,663.1 | 3,669.3 | 3,472.5 | |
Gross Profit | 3,626.3 | 4,157.6 | 3,908.8 | 4,541.8 | 5,802.3 | 6,823.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,378.8 | 1,465.8 | 1,351.2 | 2,146.2 | 2,967.9 | 3,655.5 | |
Total Operating Expenses | 2,247.6 | 2,691.8 | 2,556 | 2,395.6 | 2,834.5 | 3,168 | |
R&D Expenses | 2.971 | 70.19 | - | - | - | - | |
Selling General & Admin Expenses | 180 | 138 | 163 | 189 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.856) | (7.79) | (6.259) | - | - | - | |
Interest Income | 0.684 | 0.054 | 0.565 | 0.436 | 7.401 | - | |
Income Tax Expense | 403 | 493.6 | (131.7) | 888.8 | 397.7 | 765 | |
Net Income | |||||||
Net Income | 1,222.6 | 1,047.9 | 626.4 | 1,399.9 | 1,681.1 | 2,313.6 | |
Supplemental | |||||||
EBIT | 1,625.5 | 1,465.8 | 1,351.2 | 2,146.2 | 2,967.9 | - | |
EBITDA | 2,331.4 | 2,317.7 | 2,133 | 2,804.1 | 3,645.4 | 4,162.9 | |