

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,299.2 | 15,159.1 | 15,680.3 | 18,333.7 | 19,355.4 | 16,969.6 | |
COGS | 5,775.9 | 7,470.9 | 8,132.6 | 9,543.3 | 9,564.8 | 9,631.4 | |
Gross Profit | 4,523.3 | 7,688.2 | 7,547.7 | 8,790.4 | 9,790.7 | 7,338.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2,121.9 | 5,073.5 | 5,385.2 | 5,958.6 | 7,266.5 | 4,651.7 | |
Total Operating Expenses | 2,401.5 | 2,614.8 | 2,162.5 | 2,831.8 | 2,524.2 | 2,686.5 | |
R&D Expenses | 278.2 | 430.4 | - | - | - | - | |
Selling General & Admin Expenses | 877.6 | 668.7 | 732.7 | 972.3 | 2,445.5 | 1,533 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (790.6) | (3,151.6) | (3,269.6) | (3,746.7) | (5,126.1) | (5,374.4) | |
Interest Income | 3,514.4 | 6,252.7 | 6,435.1 | 475.9 | 11,584.6 | 3,251.4 | |
Income Tax Expense | 321.7 | 254.5 | 363.4 | 263.6 | 422.6 | 451.8 | |
Net Income | |||||||
Net Income | 1,166.1 | 1,504.8 | 1,653.7 | 2,116.4 | 2,076.8 | 2,148.5 | |
Supplemental | |||||||
EBIT | 2,278.7 | 4,910.9 | 5,286.7 | 6,126.6 | 7,625.4 | 7,974.8 | |
EBITDA | 3,047.3 | 6,024.6 | 6,642.3 | 7,708.9 | 9,397.4 | 9,829.6 | |