

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,363.4 | 5,225.3 | 6,096.1 | 7,023.4 | 7,122.3 | 7,749 | |
COGS | 2,113.6 | 995.6 | 2,489 | 2,925.6 | 2,299.5 | 3,162 | |
Gross Profit | 2,249.8 | 4,229.7 | 3,607.1 | 4,097.8 | 4,822.8 | 4,587 | |
Operating Expenses & Income | |||||||
Operating Income | 1,662.1 | 2,790.1 | 2,537.6 | 2,865.6 | 2,871 | 3,471 | |
Total Operating Expenses | 587.7 | 1,439.6 | 1,069.5 | 1,232.2 | 1,951.8 | 1,116 | |
R&D Expenses | 143.7 | 182.5 | 221 | 319.1 | - | - | |
Selling General & Admin Expenses | 29.1 | 26.1 | 31 | 29.4 | 73 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.6) | (83.7) | (113.6) | (183.3) | (147.9) | (43.71) | |
Interest Income | 32.9 | 14.6 | 43 | 50.4 | 43 | - | |
Income Tax Expense | 444.4 | 543.3 | 654.9 | 698.9 | 723.3 | 809 | |
Net Income | |||||||
Net Income | 1,209.7 | 1,494.4 | 1,724 | 1,948.5 | 1,916.3 | 2,115 | |
Supplemental | |||||||
EBIT | 1,779.9 | 2,210.3 | 2,565.4 | 2,928.5 | 2,892.2 | 3,255 | |
EBITDA | 2,073.6 | 2,349 | 2,983.9 | 3,424.3 | 3,374.4 | 3,686.9 | |