

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,303.4 | 6,756.3 | 7,140 | 7,492.7 | 8,294.3 | 9,219 | |
COGS | 2,767.4 | 3,357.8 | 3,345.8 | 3,443.8 | 3,662.1 | 4,098.2 | |
Gross Profit | 3,536 | 3,398.5 | 3,794.2 | 4,048.9 | 4,632.2 | 5,120.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,044.7 | 1,696.5 | 1,953.4 | 1,930.3 | 2,419.4 | 2,688.4 | |
Total Operating Expenses | 4,258.8 | 5,059.8 | 5,186.7 | 5,562.4 | 5,875 | 6,530.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | (1.4) | |
Interest Income | - | - | - | - | - | 64.6 | |
Income Tax Expense | 482.2 | 407.2 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,566.9 | 1,275.7 | 1,631 | 1,509 | 1,905.4 | 2,127.7 | |
Supplemental | |||||||
EBIT | 2,044.7 | 1,696.5 | 1,953.4 | 1,930.3 | 2,419.4 | 2,737.8 | |
EBITDA | - | 1,762.1 | 2,022.3 | 2,010.7 | 2,533.8 | 2,858 | |