

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,195.2 | 4,286.7 | 4,500.7 | 5,201.6 | 8,751.3 | |
COGS | 2,374.9 | 2,718.1 | 2,863.4 | 2,991.4 | 3,912.7 | |
Gross Profit | 1,820.3 | 1,568.6 | 1,637.3 | 2,210.2 | 4,838.6 | |
Operating Expenses & Income | ||||||
Operating Income | 1,719.2 | 1,434.2 | 1,467.1 | 2,093.2 | 4,405.5 | |
Total Operating Expenses | 2,476 | 2,852.5 | 3,033.6 | 3,108.4 | 4,345.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 41.2 | 35.9 | 64.9 | 18.9 | 68.6 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (100.9) | (72.5) | (62.9) | (50.4) | (120.7) | |
Interest Income | 8.2 | 13.2 | 24.6 | 28.6 | 53.3 | |
Income Tax Expense | 424.9 | 442.1 | - | - | - | |
Net Income | ||||||
Net Income | 789.3 | 711 | 703.3 | 1,245 | 3,567.4 | |
Supplemental | ||||||
EBIT | 1,548.3 | 1,411 | 1,273.2 | 2,038 | 5,415.3 | |
EBITDA | 2,050.5 | 2,080.6 | 2,068.5 | 2,665.4 | 6,335.7 | |