
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 40,666.8 | 47,320.5 | 55,492.4 | 9,108 | 17,239.1 | 26,657 | |
COGS | 7,049.4 | 8,192.3 | 8,337.4 | 1,279.6 | 1,313.6 | 2,745.6 | |
Gross Profit | 33,617.4 | 39,128.2 | 47,155 | 7,828.4 | 15,925.5 | 23,911.3 | |
Operating Expenses & Income | |||||||
Operating Income | 11,637.7 | 14,277.7 | 17,454.2 | 2,731.5 | 10,285.1 | 13,226.4 | |
Total Operating Expenses | 21,979.8 | 25,212.7 | 29,700.8 | 5,096.9 | 5,640.3 | 10,684.9 | |
R&D Expenses | 4,803.7 | 4,781.9 | 5,643 | 1,326.5 | 1,481.1 | 3,029 | |
Selling General & Admin Expenses | 2,367.2 | 2,654.1 | 3,413.8 | 501.9 | 4,282.2 | 584.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (423.9) | (708.8) | (1,507.3) | (190.8) | (74.41) | (244.3) | |
Interest Income | 474.4 | 1,031.3 | 1,087.2 | 147.8 | 303.8 | - | |
Income Tax Expense | 1,536.9 | 2,557.6 | 2,784.3 | 500.5 | 1,609.3 | 2,035.4 | |
Net Income | |||||||
Net Income | 10,521.9 | 13,215.8 | 10,999.4 | 2,090.3 | 8,263.3 | 10,495.2 | |
Supplemental | |||||||
EBIT | 12,331.9 | 16,434.8 | 15,554.1 | 2,908.9 | 10,285.1 | 13,415.1 | |
EBITDA | 14,428.3 | 18,985.8 | 17,931.5 | 3,303.9 | 10,815.5 | 14,430.8 | |