

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,887.1 | 3,910 | 3,531.5 | 4,037.4 | 3,773.2 | 3,699.5 | |
COGS | 2,065.8 | 2,113.6 | 1,718.2 | 2,071.3 | 1,819.3 | 1,846.7 | |
Gross Profit | 1,821.3 | 1,796.4 | 1,813.3 | 1,966.1 | 1,954 | 1,852.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,056 | 1,454.9 | 2,813.7 | (42.41) | (253.8) | (322.2) | |
Total Operating Expenses | 1,352.4 | 1,516.2 | 1,684.6 | 4,079.8 | 4,027 | 4,021.7 | |
R&D Expenses | 0 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.165) | (124.8) | (470.1) | (664.3) | (663.1) | (682.2) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 188.7 | 277.1 | 434 | - | - | - | |
Net Income | |||||||
Net Income | 860.3 | 1,145.3 | 1,852.7 | 2,166.9 | 2,655.4 | 2,510.9 | |
Supplemental | |||||||
EBIT | 1,056 | 1,454.9 | 2,813.7 | - | - | - | |
EBITDA | 1,199.4 | 1,627.8 | 2,993.7 | - | - | - | |