

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,766.2 | 5,513.1 | 6,189 | 6,774.6 | 7,576.4 | 7,893.1 | |
COGS | 797.8 | 1,034.8 | 2,041.1 | 2,148.5 | 2,299.4 | 2,355.1 | |
Gross Profit | 3,968.4 | 4,478.2 | 4,147.9 | 4,626.2 | 5,277 | 5,538 | |
Operating Expenses & Income | |||||||
Operating Income | 3,065.9 | 3,548.5 | 3,946.8 | 4,405 | 5,024.1 | 5,244.2 | |
Total Operating Expenses | 1,700.3 | 1,964.6 | 2,242.2 | 2,369.7 | 2,552.3 | 2,648.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 811.5 | 818.3 | 201.1 | 221.2 | 252.9 | 254.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (351.9) | (404.9) | (630.5) | (630.1) | (835.1) | (914.9) | |
Interest Income | 16.2 | 28.83 | 57.65 | 61.21 | 65.09 | 59.51 | |
Income Tax Expense | 3.009992 | 9.955 | - | - | - | - | |
Net Income | |||||||
Net Income | 2,804.8 | 2,839.3 | 3,309.2 | 4,201.2 | 5,033.1 | 5,277.4 | |
Supplemental | |||||||
EBIT | 3,065.9 | 3,548.5 | - | - | - | - | |
EBITDA | 3,174.1 | 3,651.7 | - | - | - | - | |