

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,989.6 | 5,885.1 | 12,569.5 | 14,776.5 | 17,870.2 | 14,566 | |
COGS | 700.8 | 685.6 | 800.5 | 858.2 | - | - | |
Gross Profit | 12,288.7 | 5,199.5 | 11,769 | 13,918.3 | 17,870.2 | 14,566 | |
Operating Expenses & Income | |||||||
Operating Income | 965.7 | 762.4 | 792.2 | 1,647.6 | 3,598.5 | 3,300.8 | |
Total Operating Expenses | 11,323.1 | 4,437.1 | 10,976.8 | 12,270.7 | 14,271.8 | 11,265.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 354.5 | 379.5 | 437.1 | 438.1 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (102.4) | (145.7) | (214.5) | (236) | (253.3) | (284) | |
Interest Income | 799 | 836 | 1,225.1 | 1,518.1 | 901.7 | 874.8 | |
Income Tax Expense | 300.8 | 215.7 | 252.1 | 532.7 | 1,191.5 | 1,215.3 | |
Net Income | |||||||
Net Income | 655.7 | 536 | 516.1 | 1,079.7 | 2,351 | 2,431.1 | |
Supplemental | |||||||
EBIT | 1,068.1 | 908.1 | 1,006.7 | 1,883.6 | 3,851.7 | 3,941.8 | |
EBITDA | 1,302.6 | 1,154.5 | 1,282.3 | 2,167.5 | 4,127.4 | 4,219.9 | |