

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,157.3 | 8,243.7 | 9,908.9 | 10,659.1 | 11,008.5 | 22,048.8 | |
COGS | 2,981.5 | 3,368.3 | 4,003.3 | 4,301.2 | 4,545.5 | 9,037.6 | |
Gross Profit | 4,175.8 | 4,875.4 | 5,905.6 | 6,357.9 | 6,494.4 | 13,024.2 | |
Operating Expenses & Income | |||||||
Operating Income | 3,923.9 | 4,522 | 5,393.3 | 5,689.6 | 6,174.6 | 13,644.9 | |
Total Operating Expenses | 252 | 353.4 | 512.4 | 664.9 | 288.3 | 435.3 | |
R&D Expenses | 0 | 0.000001 | 0 | - | - | - | |
Selling General & Admin Expenses | 327 | 461.4 | 554.7 | 380.6 | 236.7 | 752.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,382.7) | (2,369.1) | (3,154.8) | (4,219.3) | (3,636.7) | (7,485.5) | |
Interest Income | 660 | 578.9 | 753.1 | 1,216.2 | 164.2 | - | |
Income Tax Expense | 849.1 | 8.015 | 129.7 | 69.08 | 252.7 | 514.2 | |
Net Income | |||||||
Net Income | 2,731.3 | 8,690.9 | 1,446.6 | 3,969.4 | 4,128.4 | 10,607.1 | |
Supplemental | |||||||
EBIT | 5,697.9 | 6,514.1 | 4,785 | 7,291.3 | 6,174.6 | 15,431.9 | |
EBITDA | 5,741.7 | 6,534.1 | 4,808 | 7,317.7 | 6,206.1 | 15,485.6 | |