
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,866.3 | 4,840.3 | 5,011 | 5,507.2 | 5,983.8 | 5,908 | |
COGS | 1,141.5 | 1,884.2 | 1,761.8 | 1,893.7 | 2,282.1 | 465.3 | |
Gross Profit | 2,724.7 | 2,956.1 | 3,249.2 | 3,613.5 | 3,701.7 | 5,442.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,130.6 | 2,662.9 | 2,861.4 | 4,181.4 | 4,522.1 | 5,735.3 | |
Total Operating Expenses | 1,735.6 | 2,177.4 | 2,149.6 | 1,325.8 | 1,461.7 | 172.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.985 | 0.37 | 0.547 | 0.587 | 0.584 | 2,051.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,462.2) | (3,103.9) | (2,911.7) | (3,139) | (2,517.8) | (2,421.4) | |
Interest Income | 165.3 | 580.4 | 143.8 | 112.2 | 90.17 | 96.92 | |
Income Tax Expense | (116.2) | 245.4 | - | - | - | - | |
Net Income | |||||||
Net Income | (51.83) | 183.1 | 1,641.3 | 795.4 | 1,455.2 | 966.6 | |
Supplemental | |||||||
EBIT | 2,032.9 | 2,554.4 | - | - | - | - | |
EBITDA | 2,426.6 | 4,049.9 | - | - | - | - | |