

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,023.9 | 9,850.4 | 5,655.1 | 5,623.9 | 6,612.5 | 7,436.5 | |
COGS | 3,691.3 | 5,054 | 2,322.1 | 2,897 | 4,149.6 | 4,676.5 | |
Gross Profit | 3,332.6 | 4,796.4 | 3,333 | 2,726.9 | 3,363.6 | 2,643.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,599.9 | 4,043.4 | 3,120.8 | 1,219.5 | 1,763.1 | 2,006 | |
Total Operating Expenses | 755 | 773.1 | 212.2 | 1,507.4 | 175.5 | 642.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 212.8 | 213.2 | 209.2 | 248.1 | 175.6 | 219.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (160.7) | (97.2) | (105.5) | (133.8) | (151.3) | (179.9) | |
Interest Income | 2.42136 | 20.1 | 12.3 | 20.2 | 20.4 | 18.9 | |
Income Tax Expense | 265.7 | 675.9 | 460.8 | 330.9 | 358.8 | 461.5 | |
Net Income | |||||||
Net Income | 1,002.4 | 2,302.3 | 1,596.5 | 1,124.1 | 1,275.1 | 1,411.8 | |
Supplemental | |||||||
EBIT | 1,416.8 | 3,060.8 | 2,162.8 | 1,588.8 | 1,785.2 | 2,057.9 | |
EBITDA | 2,784.3 | 4,389.1 | 3,568.6 | 2,949.5 | 3,332.4 | 3,720.9 | |