

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,339.6 | 10,727.2 | 13,826.3 | 18,138.5 | 20,314.2 | 21,876.3 | |
COGS | 3,113.3 | 3,570.2 | 4,578.6 | 6,527.9 | 8,576.5 | 9,080.8 | |
Gross Profit | 5,226.3 | 7,157.1 | 9,247.7 | 11,610.5 | 11,737.6 | 12,795.5 | |
Operating Expenses & Income | |||||||
Operating Income | 3,185.8 | 4,224.4 | 5,202.3 | 6,772.5 | 6,332.3 | 7,304.6 | |
Total Operating Expenses | 2,040.5 | 2,932.7 | 4,045.4 | 4,838.1 | 5,405.3 | 5,490.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 309.2 | 365 | 237 | 364 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.176) | - | - | - | - | |
Interest Income | 7.797 | 0.176 | 8.753 | 1.623 | 26 | - | |
Income Tax Expense | 936.6 | 1,264.1 | 1,329.2 | 1,775.6 | 1,648.6 | 2,048.7 | |
Net Income | |||||||
Net Income | 2,211.4 | 2,962.4 | 3,866.8 | 4,955 | 4,720 | 5,273.2 | |
Supplemental | |||||||
EBIT | 3,185.5 | 4,224.4 | 5,202.3 | 6,772.5 | 6,368.6 | 7,284.2 | |
EBITDA | 3,244.1 | 4,286.6 | 5,300.8 | 6,942.3 | 6,549.5 | 7,464.6 | |