
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,617.2 | 5,053.5 | 6,585.3 | 2,724.8 | 5,802.4 | 5,980.2 | |
COGS | 1,460.1 | 1,587.1 | 2,102 | 1,335.8 | - | - | |
Gross Profit | 3,157 | 3,466.4 | 4,483.3 | 1,389 | 5,802.4 | 5,298 | |
Operating Expenses & Income | |||||||
Operating Income | 2,133.2 | 2,086.8 | 2,408.4 | 1,343.1 | 1,361.1 | 1,496.6 | |
Total Operating Expenses | 793.9 | 1,215.5 | 2,074.9 | 45.85 | 4,441.3 | 4,129.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 28 | 26.71 | 24.02 | 29.11 | - | 59.89 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (326.3) | (332.7) | (430.7) | (490.9) | - | (294.9) | |
Interest Income | 54.93 | 58.89 | 34.84 | 52.2 | - | 22.64 | |
Income Tax Expense | 558.6 | 535.3 | 609.6 | 365.7 | - | 73.69 | |
Net Income | |||||||
Net Income | 1,623 | 1,583.6 | 1,818.8 | 1,002 | 1,044.3 | 1,060.1 | |
Supplemental | |||||||
EBIT | 2,460.1 | 2,420.3 | 2,838.6 | 1,834.7 | - | - | |
EBITDA | 2,972.2 | 2,941.1 | 3,349.8 | 2,385.6 | 1,362 | - | |