
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,772.2 | 4,589.1 | 4,500.7 | 5,201.6 | 8,751.3 | |
COGS | 2,701.5 | 2,909.9 | 2,863.4 | 2,991.4 | 3,912.7 | |
Gross Profit | 2,070.6 | 1,679.3 | 1,637.3 | 2,210.2 | 4,838.6 | |
Operating Expenses & Income | ||||||
Operating Income | 1,955.6 | 1,535.4 | 1,467.1 | 2,093.2 | 4,405.5 | |
Total Operating Expenses | 2,816.5 | 3,053.7 | 3,033.6 | 3,108.4 | 4,345.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 46.87 | 38.43 | 64.9 | 18.9 | 68.6 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (114.8) | (77.61) | (62.9) | (50.4) | (120.7) | |
Interest Income | 9.327722 | 14.13 | 24.6 | 28.6 | 53.3 | |
Income Tax Expense | 483.3 | 473.3 | - | - | - | |
Net Income | ||||||
Net Income | 897.9 | 761.2 | 703.3 | 1,245 | 3,567.4 | |
Supplemental | ||||||
EBIT | 1,761.2 | 1,510.5 | - | - | - | |
EBITDA | 2,332.5 | 2,227.4 | - | - | - | |