

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,161.1 | 20,706.4 | 20,851.4 | 19,166.5 | 22,449.1 | 26,830.2 | |
COGS | 5,390.8 | 7,073.7 | 6,572.2 | 6,860.8 | 8,281.5 | 9,813.2 | |
Gross Profit | 9,770.2 | 13,632.7 | 14,279.2 | 12,305.7 | 14,167.6 | 17,016.9 | |
Operating Expenses & Income | |||||||
Operating Income | 6,572 | 9,713 | 7,449.7 | 6,375.1 | 7,948.2 | 10,245.3 | |
Total Operating Expenses | 3,198.2 | 3,919.7 | 6,829.5 | 5,930.6 | 6,205.5 | 6,780.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 352 | 377 | 1,125 | 274 | 6,205.5 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.13) | (0.083) | - | (0.027) | (0.31) | (32.31) | |
Interest Income | 0.997 | 1.266 | 1.504 | 4 | 98.13 | - | |
Income Tax Expense | 2,276.2 | 2,971.4 | 3,245 | 2,004.8 | 2,131.5 | 2,233.3 | |
Net Income | |||||||
Net Income | 4,311.8 | 6,794.8 | 4,225.9 | 4,464.5 | 5,070.5 | 7,896.6 | |
Supplemental | |||||||
EBIT | 6,572 | 9,766.3 | 7,470.9 | 6,469.3 | 7,224.8 | 10,184.1 | |
EBITDA | 6,900.4 | 10,137.8 | 8,012.6 | 7,068.8 | 8,711.3 | 11,157 | |