
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 15,121.2 | 18,033.8 | 21,804.7 | 24,751.2 | 28,586.1 |
COGS | 10,019.4 | 12,139.2 | 16,718.7 | 18,036.2 | 20,328.7 |
Gross Profit | 5,101.7 | 5,894.6 | 5,085.9 | 6,715 | 8,257.4 |
Operating Expenses & Income | |||||
Operating Income | 1,972 | 2,601.6 | 2,540.7 | 3,514.4 | 4,575.4 |
Total Operating Expenses | 13,149.1 | 15,432.2 | 19,264 | 21,236.8 | 24,010.6 |
R&D Expenses | 1,690 | 1,761.9 | 2,062.4 | 2,656.7 | 3,011.3 |
Selling General & Admin Expenses | 1,262.6 | 407.1 | 517.7 | 540.2 | 592.1 |
Earnings from Continuing Operations | |||||
Interest Expense | (21.07) | (20.96) | (47.35) | (39.39) | (26.24) |
Interest Income | 95.5 | 204.1 | 260.3 | 285.1 | 305.3 |
Income Tax Expense | 88.48 | 385.7 | - | - | - |
Net Income | |||||
Net Income | 2,017.7 | 2,555.8 | 3,040.8 | 3,702.6 | 4,096.5 |
Supplemental | |||||
EBIT | 1,554.7 | 2,931.3 | - | - | - |
EBITDA | 2,737 | 3,769.5 | - | - | - |