

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,716.5 | 1,875.8 | 2,093.1 | 2,364.3 | 3,159.5 | 3,500.2 | |
COGS | 907.5 | 862.2 | 967.7 | 1,303.4 | 1,614.6 | 1,614.3 | |
Gross Profit | 809 | 1,013.7 | 1,125.4 | 1,060.9 | 1,544.8 | 1,885.9 | |
Operating Expenses & Income | |||||||
Operating Income | 809 | 1,013.7 | 1,125.4 | 1,060.9 | 1,544.8 | 1,885.9 | |
Total Operating Expenses | 0.001 | 0.291 | 0.001 | 0.001 | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 764 | 722 | 806 | 966 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (95.83) | (0.035) | - | - | - | - | |
Interest Income | 0.031 | 0.035 | 0.04 | 99.07 | - | - | |
Income Tax Expense | 263.2 | 325.6 | 365.9 | 373.8 | 578.9 | 707.5 | |
Net Income | |||||||
Net Income | 498 | 686.4 | 759.9 | 808 | 1,170.4 | 1,407.3 | |
Supplemental | |||||||
EBIT | 809 | 1,013.7 | 1,125.8 | 1,060.7 | 1,749.3 | 1,991.2 | |
EBITDA | 871.5 | 1,058.9 | 1,157.9 | 1,092 | 1,772 | 2,022.6 | |