
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 100,892.9 | 127,812.7 | 20,523.7 | 23,147.1 | 25,737.2 | |
COGS | 71,292 | 92,480.4 | 14,901.7 | 16,449.1 | 18,530.3 | |
Gross Profit | 29,601 | 35,332.4 | 5,622 | 6,698.1 | 7,206.9 | |
Operating Expenses & Income | ||||||
Operating Income | 8,036.9 | 12,458.4 | 2,329.1 | 2,894.6 | 3,034.2 | |
Total Operating Expenses | 92,856 | 115,354.3 | 18,194.6 | 20,252.6 | 22,703 | |
R&D Expenses | 6,818.6 | 8,658.5 | 1,396.6 | 1,449.4 | 1,501.7 | |
Selling General & Admin Expenses | 14,365.1 | 15,954.5 | 2,241.4 | 2,686 | 2,890.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,908.6) | (1,943.7) | (515.5) | (521) | (324.9) | |
Interest Income | 2,065.8 | 2,115.2 | 356.1 | 325.3 | 206.3 | |
Income Tax Expense | 1,930.7 | 1,836.8 | - | - | - | |
Net Income | ||||||
Net Income | 10,847.3 | 11,082.2 | 1,903.2 | 2,319.3 | 2,692.2 | |
Supplemental | ||||||
EBIT | 8,398.8 | 10,516.7 | - | - | - | |
EBITDA | 15,287.8 | 23,362.8 | - | - | - | |