
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 23,787.1 | 32,770.7 | 5,616 | 6,579 | 7,363 | |
COGS | 9,736.9 | 13,794.6 | 2,452 | 2,935 | 3,437 | |
Gross Profit | 14,050.2 | 18,976.2 | 3,164 | 3,644 | 3,926 | |
Operating Expenses & Income | ||||||
Operating Income | 11,140.9 | 14,566.3 | 2,493 | 2,846 | 3,064 | |
Total Operating Expenses | 12,646.2 | 18,204.4 | 3,123 | 3,733 | 4,299 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 4,151 | 6,160 | 957 | 1,155 | 1,362 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,046.8) | (2,122.2) | (469) | (472) | (487) | |
Interest Income | 280.5 | 420.3 | 77 | 101 | 99 | |
Income Tax Expense | 251.9 | 227.4 | - | - | - | |
Net Income | ||||||
Net Income | 9,326.4 | 12,712.8 | 1,380 | 418 | 977 | |
Supplemental | ||||||
EBIT | 9,766.9 | 12,774.8 | 2,030 | 972 | 1,313 | |
EBITDA | 10,807.1 | 20,016.6 | 2,762 | 1,841 | 2,395 | |