
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 13,919.3 | 17,306.4 | 20,523.7 | 23,147.1 | 25,737.2 |
COGS | 9,835.5 | 12,522.2 | 14,901.7 | 16,449.1 | 18,530.3 |
Gross Profit | 4,083.8 | 4,784.2 | 5,622 | 6,698.1 | 7,206.9 |
Operating Expenses & Income | |||||
Operating Income | 1,257.1 | 1,686.9 | 2,329.1 | 2,894.6 | 3,034.2 |
Total Operating Expenses | 12,662.1 | 15,619.5 | 18,194.6 | 20,252.6 | 22,703 |
R&D Expenses | 940.7 | 1,172.4 | 1,396.6 | 1,449.4 | 1,501.7 |
Selling General & Admin Expenses | 1,981.8 | 2,160.3 | 2,241.4 | 2,686 | 2,890.2 |
Earnings from Continuing Operations | |||||
Interest Expense | (263.3) | (263.2) | (515.5) | (521) | (324.9) |
Interest Income | 285 | 286.4 | 356.1 | 325.3 | 206.3 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,496.5 | 1,500.6 | 1,903.2 | 2,319.3 | 2,692.2 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 3,031.2 | 3,163.4 | - | - | - |