

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,064.4 | 4,342.7 | 4,985.4 | 5,710.6 | 7,528.1 | 5,290.2 | |
COGS | 722.1 | 1,189.9 | 3,935.5 | 4,692.1 | 2,645.2 | - | |
Gross Profit | 4,064.4 | 4,342.7 | 4,985.4 | 5,710.6 | 4,882.9 | 5,060.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,185.6 | 1,574.3 | 2,113 | 2,759.2 | 2,079.5 | 1,857.1 | |
Total Operating Expenses | 2,878.8 | 2,768.3 | 2,872.4 | 2,951.4 | 2,803.4 | 3,191 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 708.9 | 695 | 719.6 | 762.2 | 753 | 1,174.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (722.1) | (1,189.9) | (3,935.5) | (4,692.1) | (2,540.8) | (614.9) | |
Interest Income | 3,425 | 3,799 | 4,723 | 5,021 | 4,837 | 4,489 | |
Income Tax Expense | 81.28 | 373 | 557.2 | 685 | 685.4 | 663.1 | |
Net Income | |||||||
Net Income | 530.2 | 889.4 | 1,332.2 | 1,827 | 1,775 | 1,771 | |
Supplemental | |||||||
EBIT | 541.8 | 1,273.4 | 1,890.8 | 2,513.9 | 1,827.8 | - | |
EBITDA | 1,068.3 | 1,818.5 | 2,409.7 | 3,014.9 | 2,232.2 | 762.9 | |