

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,781.3 | 3,052.6 | 4,077.6 | 4,484.8 | 4,821.9 | 9,610.7 | |
COGS | 1,178.2 | 1,375.3 | 1,945 | 1,919.9 | 1,978.1 | 4,072.8 | |
Gross Profit | 1,603.1 | 1,677.2 | 2,233.9 | 2,565 | 2,843.7 | 5,534 | |
Operating Expenses & Income | |||||||
Operating Income | 889.7 | 1,121.4 | 1,399.6 | 1,444.1 | 2,657.5 | 4,833.9 | |
Total Operating Expenses | 713.4 | 555.8 | 834.3 | 1,120.9 | 186.3 | 700.2 | |
R&D Expenses | 4.956 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 14.95 | 21.58 | 10.67 | 14.71 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (548.8) | (568.1) | (750.3) | (1,014.5) | (1,094.7) | (1,724.5) | |
Interest Income | 26.84 | 74.21 | 53.04 | 68.42 | 34.52 | - | |
Income Tax Expense | 101.5 | 15.02 | 69.09 | 250.1 | 192.4 | 468.2 | |
Net Income | |||||||
Net Income | (811.6) | 1,345.2 | 1,521.2 | 1,019.8 | 2,167.7 | 6,627.5 | |
Supplemental | |||||||
EBIT | 1,420.2 | 1,927.3 | 2,142.4 | 2,211.9 | 3,446 | 6,616.9 | |
EBITDA | 1,471 | 2,003.1 | 2,252.7 | 2,356.9 | 3,602.2 | 6,934.2 | |