
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,617.2 | 5,053.5 | 6,585.3 | 2,724.8 | 5,964.9 | 6,045.4 | |
COGS | 1,460.1 | 1,587.1 | 2,102 | 1,335.8 | - | - | |
Gross Profit | 3,157 | 3,466.4 | 4,483.3 | 1,389 | 5,964.9 | 5,355.5 | |
Operating Expenses & Income | |||||||
Operating Income | 2,133.2 | 2,086.8 | 2,408.4 | 1,343.1 | 1,399.3 | 1,511.7 | |
Total Operating Expenses | 2,483.9 | 2,966.7 | 4,176.9 | 1,381.7 | 4,565.6 | 4,179.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 104.2 | 113.7 | 126.1 | 139.1 | - | 73.77 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (326.3) | (332.7) | (430.7) | (490.9) | - | (295.4) | |
Interest Income | 54.93 | 58.89 | 34.84 | 52.2 | - | 22.64 | |
Income Tax Expense | 558.6 | 535.3 | 609.6 | 365.7 | - | 74 | |
Net Income | |||||||
Net Income | 1,623 | 1,583.6 | 1,818.8 | 1,002 | 1,073.5 | 1,071.4 | |
Supplemental | |||||||
EBIT | 2,269 | 2,230.3 | 2,723.1 | 870.5 | - | - | |
EBITDA | 2,786.5 | 2,755.6 | 3,245.3 | 1,435.5 | 1,400.2 | - | |