

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,234.2 | 3,833.7 | 3,311.4 | 4,002.1 | 4,397.9 | 4,429.8 | |
COGS | 1,399.6 | 692.7 | 797.8 | 1,095 | 1,338.1 | 1,463.7 | |
Gross Profit | 3,834.6 | 3,141.1 | 2,513.6 | 2,907.1 | 3,059.8 | 2,966.1 | |
Operating Expenses & Income | |||||||
Operating Income | 3,780 | 2,843.3 | 2,357.7 | 2,892.6 | 3,114.5 | 2,954.2 | |
Total Operating Expenses | 1,533.5 | 990.4 | 953.7 | 1,109.5 | 1,283.4 | 1,475.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 132.2 | 84.16 | 173.8 | 171.6 | 206.9 | 234.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (884.7) | (1,180.8) | (41.17) | (149) | (301.2) | (774.2) | |
Interest Income | 909.1 | 6.25 | 871.6 | 936.5 | 845 | 580.9 | |
Income Tax Expense | 741.7 | 236 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,115.4 | 918.5 | 694.1 | 1,086.1 | 1,215.6 | 1,114.8 | |
Supplemental | |||||||
EBIT | 3,774.8 | 2,860 | - | - | - | - | |
EBITDA | 3,888.8 | 3,230.2 | - | - | - | - | |