
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,363.4 | 5,225.3 | 6,096.1 | 7,023 | 7,381 | 7,774.1 | |
COGS | 2,113.6 | 2,230 | 2,489 | 2,927 | 3,177 | 3,807.4 | |
Gross Profit | 2,249.8 | 2,995.3 | 3,607.1 | 4,096 | 4,204 | 3,966.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,662.1 | 2,159.4 | 2,537.6 | 2,852 | 2,978 | 3,209.4 | |
Total Operating Expenses | 2,701.3 | 3,065.9 | 3,558.5 | 4,171 | 4,403 | 4,564.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 45 | 52.6 | 59.3 | 70 | 73 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.6) | (83.7) | (113.6) | (183) | (192) | - | |
Interest Income | 32.9 | 14.6 | 43 | 51 | 43 | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,209.7 | 1,494.4 | 1,724 | 1,948 | 1,995 | 2,150.7 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 2,073.6 | 2,552.4 | - | - | - | - | |