

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,540.7 | 11,906.6 | 10,747.8 | 11,218.6 | 12,860.1 | 13,255.7 | |
COGS | 6,629.5 | 6,317.4 | 4,840.6 | 5,112.1 | 6,891.8 | 7,075.7 | |
Gross Profit | 5,911.2 | 5,589.2 | 5,907.1 | 6,106.6 | 5,968.3 | 6,180 | |
Operating Expenses & Income | |||||||
Operating Income | 5,572.4 | 5,224 | 5,456 | 5,610.1 | 5,490.8 | 5,648.2 | |
Total Operating Expenses | 338.8 | 365.1 | 451.1 | 590.6 | 477.5 | 531.8 | |
R&D Expenses | 2.809 | 52.43 | 54.72 | 49.81 | - | 12.56 | |
Selling General & Admin Expenses | 104 | 149.8 | 170.5 | 216.7 | 208.8 | 266.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3,094.9) | (3,075.9) | (2,137.7) | (2,545.9) | (2,970.5) | (3,183) | |
Interest Income | 1,756.4 | 88.97 | 89.89 | 80.57 | 79.68 | 390 | |
Income Tax Expense | 254.5 | 620.7 | 968.2 | 1,403.1 | 768.6 | 742.2 | |
Net Income | |||||||
Net Income | 1,563.7 | 2,663.1 | 3,429.6 | 4,279.3 | 2,582.8 | 2,565.6 | |
Supplemental | |||||||
EBIT | 3,941.9 | 5,222.2 | 5,952.5 | 7,537.7 | 5,490.8 | 5,851.1 | |
EBITDA | 4,984.4 | 6,212 | 6,876.8 | 8,609.8 | 6,883 | 7,305.7 | |