
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 9,436.9 | 15,507.6 | 17,388.3 | 17,734.9 | 18,646.3 | |
COGS | 3,657.1 | 7,153.5 | 7,829.8 | 7,996.9 | 8,968.1 | |
Gross Profit | 5,779.7 | 8,354.1 | 9,558.6 | 9,738 | 9,678.2 | |
Operating Expenses & Income | ||||||
Operating Income | 140.7 | 1,102.4 | 1,585.5 | 1,432.9 | 1,582.8 | |
Total Operating Expenses | 5,639 | 7,251.7 | 7,973.1 | 8,305.1 | 17,063.4 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 5,639 | 7,251.7 | 7,973.1 | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.917) | (11.62) | (11.66) | (9.115) | - | |
Interest Income | 0.019 | 0.023 | 0.032 | 0.293 | 3.549 | |
Income Tax Expense | 41.09 | 307.5 | 414 | 450.7 | - | |
Net Income | ||||||
Net Income | 927.7 | 793.6 | 1,163.3 | 984.4 | 1,100.8 | |
Supplemental | ||||||
EBIT | 969.7 | 1,112.7 | 1,589 | 1,444.2 | - | |
EBITDA | 1,298 | 1,478 | 1,991.4 | 1,905 | - | |