

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,499.5 | 11,363.2 | 14,574.3 | 14,325.2 | 21,694.3 | 17,785.5 | |
COGS | 6,880.1 | 6,644.8 | 8,097.1 | 7,638.9 | 11,892 | 9,855.6 | |
Gross Profit | 4,619.4 | 4,718.4 | 6,477.2 | 6,686.4 | 9,820 | 7,929.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,591 | 2,817.2 | 3,366.5 | 3,478.4 | 5,013.9 | 4,077 | |
Total Operating Expenses | 2,028.4 | 1,901.2 | 3,110.7 | 3,208 | 4,802 | 3,852.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,711.4 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (657) | (902) | (1,557.3) | (1,586.2) | (2,234.2) | (1,650.7) | |
Interest Income | 632.5 | 864.3 | 122.3 | 3.476326 | 2,043 | 586.9 | |
Income Tax Expense | 446.5 | 449.5 | 390.2 | 397.7 | 719.4 | 638.7 | |
Net Income | |||||||
Net Income | 1,222.5 | 1,239.9 | 640.9 | 1,205.6 | 6,888.4 | 5,266.4 | |
Supplemental | |||||||
EBIT | 2,309.3 | 2,726.4 | 2,581.5 | 3,079.3 | 9,844 | 7,558.2 | |
EBITDA | 4,391.1 | 4,672.7 | 5,745 | 6,332.5 | 14,728 | 11,503.8 | |