
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,370.6 | 3,622.9 | 3,779.1 | 3,954.6 | 4,218.4 | 4,436.9 | |
COGS | 638.8 | 730.5 | 847.7 | 950.1 | 981.7 | 975.9 | |
Gross Profit | 2,731.9 | 2,892.5 | 2,931.5 | 3,004.5 | 3,236.6 | 3,461.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,741.7 | 2,870.4 | 2,893.5 | 2,983.6 | 3,240.6 | 3,438.4 | |
Total Operating Expenses | 22.23 | 22.08 | 37.97 | 20.96 | 16.04 | 262.5 | |
R&D Expenses | 0.000001 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 22.23 | 22.08 | 37.97 | 20.96 | 16.04 | 19.87 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (370.7) | (361.1) | (400) | (439.6) | (454.3) | (477.1) | |
Interest Income | 4.579324 | 2.810427 | 2.794881 | 3.703355 | 3.646953 | 3.075953 | |
Income Tax Expense | 402.7 | 102 | 423.1 | - | - | - | |
Net Income | |||||||
Net Income | 2,152.3 | 2,407.2 | 2,852 | 2,402 | 3,464.3 | 3,191.4 | |
Supplemental | |||||||
EBIT | 2,066.6 | 2,115 | 2,893.5 | - | - | - | |
EBITDA | 2,741.7 | 2,880 | 2,896.2 | 2,841.6 | 3,240.6 | - | |