

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,716.5 | 3,620.9 | 4,223.8 | 4,787 | 7,131.8 | 11,918.7 | |
COGS | 1,082.5 | 1,473.6 | 1,760.1 | 1,942.4 | 5,358.2 | 6,815.7 | |
Gross Profit | 1,634 | 2,147.4 | 2,463.7 | 2,844.6 | 1,773.6 | 4,180.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,224.7 | 1,656.6 | 1,884.9 | 2,219.1 | 2,347.5 | 4,552.4 | |
Total Operating Expenses | 409.3 | 490.7 | 578.8 | 625.5 | (573.9) | (548) | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 281.4 | 349.1 | 420.7 | 57.9 | 541.4 | 55.59 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (126) | (172.1) | (218.5) | (281.8) | (604.2) | (308.5) | |
Interest Income | 203.8 | 277.1 | 0.148 | 0.436 | 10.1 | - | |
Income Tax Expense | 1.818 | 1.865 | 1.791 | 1.928 | 1.496 | 3.423 | |
Net Income | |||||||
Net Income | 1,030.6 | 1,358.7 | 1,511.8 | 1,759.9 | 1,752.9 | 3,512.7 | |
Supplemental | |||||||
EBIT | 1,215.4 | 1,532.7 | 1,732.1 | 2,043.6 | 2,358.5 | 4,540 | |
EBITDA | 1,720.7 | 2,152.1 | 2,487.2 | 2,873.3 | 3,285 | 6,329.9 | |