
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 20,208.2 | 27,798.6 | 31,995.5 | 3,778 | 3,135.4 | |
COGS | 5,098 | 7,123.2 | 7,951.3 | 946.3 | 869.2 | |
Gross Profit | 15,110.2 | 20,675.4 | 24,044.2 | 2,831.7 | 2,266.2 | |
Operating Expenses & Income | ||||||
Operating Income | 3,349.9 | 5,021.1 | 6,910.8 | 842.6 | 717.8 | |
Total Operating Expenses | 11,909.1 | 15,654.3 | 17,133.4 | 1,989.1 | 1,548.4 | |
R&D Expenses | 718.2 | 810.3 | 782.5 | 100.5 | 103.1 | |
Selling General & Admin Expenses | 10,407 | 13,226.1 | 2,312.9 | 291.3 | 279.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (7.990614) | (4.432937) | (19.39) | (6.129) | (5.685) | |
Interest Income | 605.8 | 637.6 | 95.21 | 176.7 | 216.4 | |
Income Tax Expense | 1,024.5 | 1,366.9 | 271.3 | 305.7 | 319.3 | |
Net Income | ||||||
Net Income | 3,547.2 | 5,085.8 | 971.6 | 840.1 | 949.9 | |
Supplemental | ||||||
EBIT | 4,522.1 | 6,457.1 | 8,805.4 | 1,151.8 | 1,275 | |
EBITDA | 4,921.2 | 6,870 | 8,865.8 | 1,220.6 | 1,345.8 | |