
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,498.7 | 4,125.3 | 4,845.2 | 5,562 | 5,570.4 | 5,504.8 | |
COGS | 1,256.7 | 1,452.8 | 1,659 | 1,943.1 | 1,897.1 | 1,749.7 | |
Gross Profit | 2,242 | 2,672.6 | 3,186.2 | 3,618.9 | 3,673.2 | 3,755.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,282 | 1,623.9 | 1,991.6 | 2,216.1 | 2,095.6 | 2,138.9 | |
Total Operating Expenses | 960 | 1,048.6 | 1,194.4 | 1,402.9 | 1,577.7 | 1,616.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 56 | 54 | 1,150 | 1,352.3 | 38.16 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.87) | (1.4) | - | - | - | - | |
Interest Income | 4.074 | 5.278 | 6.267 | 7.919 | 40.57 | - | |
Income Tax Expense | 377 | 482.8 | 605.2 | 649.3 | 631.5 | 652.3 | |
Net Income | |||||||
Net Income | 885.3 | 1,139.8 | 1,383.4 | 1,578 | 1,519.7 | 1,565.6 | |
Supplemental | |||||||
EBIT | 1,282 | 1,622.5 | 1,991.7 | 2,216.8 | 2,095.6 | 2,156 | |
EBITDA | 1,324.6 | 1,650.7 | 2,019 | 2,269 | 2,194.7 | 2,260.7 | |