

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,147.1 | 4,197.1 | 5,055.2 | 5,792.9 | 6,276 | 6,584.1 | |
COGS | 543.5 | 967 | 1,044.5 | 1,151.1 | 1,637.5 | 2,084.4 | |
Gross Profit | 1,603.6 | 3,230.2 | 4,010.7 | 4,641.8 | 4,638.5 | 4,499.7 | |
Operating Expenses & Income | |||||||
Operating Income | (620.3) | 1,283.7 | 2,201.4 | 2,662.5 | 2,882.8 | 2,998.4 | |
Total Operating Expenses | 2,223.9 | 1,946.5 | 1,809.3 | 1,979.3 | 1,755.7 | 1,501.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 43.23 | 54.88 | 79.87 | 108.5 | 92.19 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (63.65) | (93.88) | (244) | (283.5) | (255.4) | (276.8) | |
Interest Income | 0.247906 | 0.073 | 8.647 | 7.761 | 6.478 | 67.18 | |
Income Tax Expense | (191.1) | 263.3 | 520.8 | 583.7 | 673.3 | 717.8 | |
Net Income | |||||||
Net Income | (418) | 901.5 | 1,630.8 | 1,934.2 | 2,135.9 | 2,244.1 | |
Supplemental | |||||||
EBIT | (463.6) | 1,283.8 | 1,986.1 | 2,608.1 | 3,112.9 | 3,177.8 | |
EBITDA | 236.7 | 2,079 | 2,807.3 | 3,455.9 | 3,909.5 | 3,969.4 | |