

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,255 | 3,254.2 | 4,346.5 | 4,479.2 | 6,227.2 | 10,703.7 | |
COGS | 1,619.1 | 1,690.4 | 2,832.8 | 2,344.8 | 3,495.9 | 5,567.8 | |
Gross Profit | 2,635.9 | 1,563.8 | 1,513.7 | 2,134.4 | 2,731.3 | 5,135.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,598.7 | 1,527.7 | 1,462.7 | 2,071.8 | 2,340.3 | 4,856.8 | |
Total Operating Expenses | 34.9 | 36.1 | 51 | 62.6 | 391.1 | 1,638.2 | |
R&D Expenses | 13.6 | 5.3 | 1.4 | 1.5 | - | 1.5 | |
Selling General & Admin Expenses | 22.3 | 17.7 | 14.7 | 28.5 | 169.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (303.2) | (288.1) | (383.9) | (413.5) | (289.9) | (397.5) | |
Interest Income | 288.1 | 259.7 | 24.3 | 288.7 | 233.6 | 522.3 | |
Income Tax Expense | 583.3 | 217 | 67.5 | 255.4 | 772.9 | 1,028 | |
Net Income | |||||||
Net Income | 667.1 | 172.4 | 9 | 161.9 | 510.2 | 671.6 | |
Supplemental | |||||||
EBIT | 1,706.9 | 729.5 | 573.5 | 1,044.1 | 2,340.3 | 3,332.2 | |
EBITDA | 2,580 | 1,507.5 | 1,503.7 | 2,049.8 | 3,449.8 | 5,431.2 | |