

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,660.7 | 2,252 | 41,784 | 38,056 | 38,403 | 41,236 | |
COGS | 1,060.8 | 1,234.3 | 24,089 | 24,265 | 24,947 | 26,878 | |
Gross Profit | 1,599.9 | 1,017.7 | 17,695 | 13,791 | 13,456 | 14,358 | |
Operating Expenses & Income | |||||||
Operating Income | 1,511.6 | 913.6 | 15,859 | 11,101 | 11,343 | 11,661 | |
Total Operating Expenses | 1,149.1 | 1,338.4 | 25,925 | 26,955 | 27,060 | 29,575 | |
R&D Expenses | 26.8 | 33.9 | 723 | 790 | 693 | 727 | |
Selling General & Admin Expenses | 21.43 | 24.35 | 506 | 566 | 569 | 625 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.54) | (45.92) | (1,369) | (1,337) | (2,041) | (2,366) | |
Interest Income | 5.418837 | 33.85 | 123 | 94 | 68 | 390 | |
Income Tax Expense | 1,236.1 | 780 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,095.7 | 965.1 | 7,983 | 6,166 | 2,352 | 2,109 | |
Supplemental | |||||||
EBIT | 8,087.4 | 4,951.1 | 12,520 | 8,033 | 6,694 | 7,100 | |
EBITDA | 1,660.8 | 1,225 | 15,590 | 11,090 | 9,799 | 8,897 | |