

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,099.7 | 2,853.8 | 54,041 | 53,658 | 57,638 | |
COGS | 906.1 | 1,093.3 | 21,640 | 23,378 | 24,537 | |
Gross Profit | 2,193.6 | 1,760.4 | 32,401 | 30,280 | 33,101 | |
Operating Expenses & Income | ||||||
Operating Income | 1,468.4 | 1,021.6 | 15,712 | 14,784 | 15,448 | |
Total Operating Expenses | 1,631.3 | 1,832.1 | 38,329 | 38,874 | 42,190 | |
R&D Expenses | 3.173193 | 3.904063 | 245 | 398 | 524 | |
Selling General & Admin Expenses | 159.9 | 380.1 | 2,781 | 2,942 | 2,751 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (29.1) | (95.24) | (1,957) | (1,629) | (1,829) | |
Interest Income | 3.124374 | 9.195096 | 4 | 24 | 72 | |
Income Tax Expense | 403.1 | 286.9 | - | - | - | |
Net Income | ||||||
Net Income | 1,029.8 | 638 | 10,058 | 11,552 | 9,966 | |
Supplemental | ||||||
EBIT | 1,437 | 921.8 | 15,742 | 17,244 | 16,397 | |
EBITDA | 1,766.8 | 1,311.3 | 21,076 | 23,162 | 22,974 | |