

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,501.1 | 9,418.5 | 10,783.7 | 12,474.7 | 14,510.9 | 15,456.3 | |
COGS | 1,779.6 | 2,204.4 | 2,541.5 | 2,860.7 | 3,352.1 | 3,630.3 | |
Gross Profit | 5,721.5 | 7,214.1 | 8,242.2 | 9,613.9 | 11,158.9 | 11,826 | |
Operating Expenses & Income | |||||||
Operating Income | 2,404.3 | 3,367.4 | 3,941.4 | 4,937.1 | 5,978.6 | 6,135.4 | |
Total Operating Expenses | 3,317.3 | 3,846.7 | 4,300.8 | 4,676.8 | 5,180.2 | 5,690.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 184 | 221 | 240 | 193 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.661) | (0.509) | (0.469) | - | - | - | |
Interest Income | 0.518 | 0.038 | 0.035 | 0.38 | 8.433 | - | |
Income Tax Expense | 774.8 | 1,082.7 | 1,240.9 | 1,431.5 | 1,759.2 | 1,883.7 | |
Net Income | |||||||
Net Income | 1,571.2 | 2,233.6 | 2,676.4 | 3,355.9 | 4,130.1 | 4,310.3 | |
Supplemental | |||||||
EBIT | 2,346.6 | 3,316.9 | 3,917.8 | 4,787.3 | 5,889.3 | 6,142.3 | |
EBITDA | 2,482.6 | 3,468.9 | 4,099.8 | 4,972.6 | 6,077.5 | 6,344.4 | |