

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,202.3 | 5,096.8 | 6,501.7 | 9,516.8 | 14,723.6 | 15,026.3 | |
COGS | 2,066 | 2,769.2 | 3,386.9 | 5,803.7 | 9,755.4 | 9,551.5 | |
Gross Profit | 2,136.3 | 2,327.6 | 3,114.8 | 3,713.1 | 4,968.2 | 5,474.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,291 | 1,600 | 2,233.4 | 2,561.6 | 3,654.3 | 4,055.3 | |
Total Operating Expenses | 2,911.3 | 3,496.8 | 4,268.4 | 6,955.2 | 11,069.3 | 10,971 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 845.3 | 832.1 | 992.1 | 1,261.3 | 1,446.7 | 1,558.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (435.9) | (493.5) | (472.1) | (687.5) | (706.5) | (701.2) | |
Interest Income | 32.24 | 41.79 | 88.77 | 85.78 | 86.21 | 85.91 | |
Income Tax Expense | 163.9 | 351.6 | 465.9 | - | - | - | |
Net Income | |||||||
Net Income | 1,103.4 | 1,402.3 | 2,341.4 | 1,884.8 | 2,482.9 | 2,757.2 | |
Supplemental | |||||||
EBIT | 1,388.8 | 1,600 | 2,233.4 | - | - | - | |
EBITDA | 2,356.6 | 3,209.2 | 4,489.9 | - | - | - | |