
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,876.8 | 2,044.3 | 2,289.1 | 2,440.1 | 2,660.7 | 5,065.4 | |
COGS | 505.3 | 602.8 | 734.9 | 840.6 | 1,016.5 | 1,991.8 | |
Gross Profit | 1,371.5 | 1,441.5 | 1,554.2 | 1,599.5 | 1,644.2 | 3,073.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,327.8 | 1,360.6 | 1,503.2 | 1,529.8 | 1,575.9 | 2,917.2 | |
Total Operating Expenses | 43.71 | 89.92 | 50.95 | 69.73 | 68.35 | 156.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 43.71 | 61.85 | 51.38 | 48.53 | 68.07 | 86.74 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (153.8) | (238.7) | (328.9) | (364.5) | (300.9) | (597.8) | |
Interest Income | 56.87 | 143.6 | 6.103295 | 340.4 | 274.3 | 433 | |
Income Tax Expense | 181.1 | 263.3 | 275.9 | 376.2 | 327.4 | 639.6 | |
Net Income | |||||||
Net Income | 1,007 | 857.8 | 902.9 | 790.7 | 1,096.1 | 1,848.8 | |
Supplemental | |||||||
EBIT | 1,343.9 | 1,362 | 1,509.3 | 1,566.6 | 1,575.9 | 2,949.9 | |
EBITDA | 1,800.6 | 1,891.3 | 2,115.9 | 2,161.9 | 2,421.6 | 4,470 | |