
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,869.6 | 5,741.2 | 6,626.9 | 8,285.8 | 11,907.9 | 14,429.3 | |
COGS | 2,511.3 | 3,738 | 4,425 | 4,600.2 | 4,986 | 5,413.2 | |
Gross Profit | 1,358.4 | 2,003.2 | 2,201.9 | 3,685.6 | 6,921.9 | 9,016.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,056.7 | 1,442.9 | 1,694.6 | 3,149.4 | 6,328 | 8,417.1 | |
Total Operating Expenses | 301.6 | 560.2 | 507.2 | 536.2 | 593.9 | 599 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 142 | 220.9 | 208.5 | 207.4 | 235.9 | 253.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84.74) | (64.33) | (98.96) | (88.46) | (27.89) | (72.66) | |
Interest Income | 92.78 | 157.5 | 10 | 21.74 | 229.7 | 88.34 | |
Income Tax Expense | 370.8 | 445.2 | 417.8 | 926 | 2,242.4 | 2,882.9 | |
Net Income | |||||||
Net Income | 561.9 | 670.2 | 1,941.3 | 1,895.6 | 4,461.5 | 5,833.3 | |
Supplemental | |||||||
EBIT | 1,008.9 | 1,176.8 | 2,450.3 | 2,908 | 6,737.4 | 8,675.7 | |
EBITDA | 1,747 | 2,271.5 | 3,942.1 | 4,422.1 | 8,382.6 | 10,360 | |