

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,100.8 | 25,487.7 | 31,807.8 | 35,529 | 39,012.4 | 39,083.2 | |
COGS | 9,092.6 | 13,157.1 | 14,005.1 | 14,958.9 | 17,333.2 | 17,422.7 | |
Gross Profit | 9,008.2 | 12,330.6 | 17,802.7 | 20,570.1 | 21,679.2 | 21,660.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,105 | 2,414.6 | 4,280.8 | 5,361.1 | 6,465.2 | 6,460.3 | |
Total Operating Expenses | 7,903.2 | 9,916 | 13,521.9 | 15,209 | 15,214 | 15,200.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6,791.2 | 8,318 | 10,938 | 11,699 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.005) | (11.63) | (12.37) | (10.62) | (7.803) | (7.783) | |
Interest Income | 0.761 | 2.058 | 0.69 | 0.734 | 4.529 | - | |
Income Tax Expense | 400.5 | 804.9 | 1,360.9 | 1,930.2 | 1,910.3 | 1,988.1 | |
Net Income | |||||||
Net Income | 729.1 | 1,548.6 | 3,025.9 | 3,375.6 | 4,522.1 | 4,474.5 | |
Supplemental | |||||||
EBIT | 1,131.3 | 2,368.9 | 4,399.7 | 5,316.4 | 6,435.2 | 6,460.6 | |
EBITDA | 1,268.7 | 2,794.9 | 5,154.8 | 6,252.2 | 7,384 | 7,456.4 | |