
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,640 | 12,896.2 | 13,580 | 12,242.7 | 10,699 | 11,612.3 | |
COGS | 1,938.2 | 2,718.6 | 3,466.8 | 3,314.2 | 3,748.9 | 3,533.8 | |
Gross Profit | 3,701.8 | 10,177.6 | 10,113.2 | 8,928.5 | 6,950.1 | 8,078.5 | |
Operating Expenses & Income | |||||||
Operating Income | 3,311.1 | 9,762.9 | 9,622.8 | 8,364.4 | 6,347.2 | 7,549.4 | |
Total Operating Expenses | 2,328.9 | 3,133.3 | 3,957.2 | 3,878.3 | 4,351.8 | 4,062.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (117.1) | (75.9) | (112.5) | (52.6) | (30.2) | (41.8) | |
Interest Income | 2.481 | 26 | 133.4 | 162.9 | 135.6 | 118.3 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 827.9 | 1,602.9 | 1,335.7 | 1,827.7 | 132.3 | 809.5 | |
Supplemental | |||||||
EBIT | - | 8,852.8 | 8,876.5 | 8,101.3 | 4,637.3 | 6,162.3 | |
EBITDA | 4,153.9 | 10,638.4 | 11,283.3 | 10,499.1 | 7,211.4 | 8,419.9 | |