
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,091.6 | 3,632.9 | 4,090.1 | 4,062.7 | 4,627 | 4,896.1 |
COGS | 319.1 | 400.7 | 459.1 | 455.4 | 491.3 | 492.4 |
Gross Profit | 2,772.5 | 3,232.2 | 3,631 | 3,607.3 | 4,135.7 | 4,403.7 |
Operating Expenses & Income | ||||||
Operating Income | 2,665.5 | 3,112.6 | 3,507.5 | 3,451.5 | 3,965.6 | 4,232.1 |
Total Operating Expenses | 426.1 | 520.3 | 582.7 | 611.2 | 661.4 | 664 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 16.2 | 29.4 | 28.59 | 41.63 | 53.09 | 52.97 |
Earnings from Continuing Operations | ||||||
Interest Expense | (3.778) | (404.4) | (850.7) | (681.8) | (647) | (641.3) |
Interest Income | 65.17 | 114.6 | 211.6 | 305.9 | 140.2 | 142 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 3,832.3 | 4,154.7 | 3,818.7 | 3,607.8 | 5,076.2 | 5,072.1 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |