

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,285 | 3,515 | 4,288 | 3,409.6 | 3,852 | - | |
COGS | 1,501 | 1,624 | 1,416 | 415.2 | (64) | 1,365 | |
Gross Profit | 1,784 | 1,872 | 2,872 | 2,994.5 | 3,916 | 5,558.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,334 | 2,377 | 2,616 | 1,610.6 | 1,924 | - | |
Total Operating Expenses | 374 | 532 | 256 | 1,383.8 | 1,992 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 216 | 237 | 248 | 272 | 104 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (119) | (152) | (270) | (420) | (465) | (563) | |
Interest Income | 29 | 12 | 35 | 76.88 | 73 | - | |
Income Tax Expense | 115 | 378 | 389 | 405.5 | 397 | 558.8 | |
Net Income | |||||||
Net Income | 1,496 | 671 | 1,135 | 1,209.9 | 1,270 | - | |
Supplemental | |||||||
EBIT | 1,450 | 1,390 | 1,504 | 2,033.5 | 2,129 | - | |
EBITDA | 2,259 | 2,257 | 2,429 | 2,979.1 | 3,210.3 | - | |