
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6,604.7 | 6,868.7 | 8,362.2 | 9,592.2 | 10,159.6 |
COGS | 2,627.4 | 2,668.6 | 2,927.8 | 3,370.6 | 3,467.3 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 2,623.1 | 771.1 | 2,562.4 | 3,358.4 | 3,876.7 |
Total Operating Expenses | 1,354.1 | 3,429.1 | 2,871.9 | 2,863.3 | 2,815.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 2,425.1 | 2,603.8 | 2,968 | 3,488.7 | 4,028.9 |
Earnings from Continuing Operations | |||||
Interest Expense | (131.6) | (247.3) | (35.12) | (38.24) | (52.48) |
Interest Income | 216.4 | 476.6 | 2,145 | 2,598.8 | 3,715.1 |
Income Tax Expense | (609.2) | (327) | (1,069.4) | (2,810.7) | (2,040.7) |
Net Income | |||||
Net Income | 2,098.7 | 673.4 | 3,602.9 | 3,108.2 | 5,498.7 |
Supplemental | |||||
EBIT | 2,623.1 | 771.1 | 2,562.4 | 3,358.4 | 3,876.7 |
EBITDA | 3,204.7 | 1,295.4 | 3,020 | 3,937.9 | 4,439.2 |