

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,553.6 | 2,988.3 | 4,610.9 | 5,221.4 | 4,996.8 | 7,554.9 | |
COGS | 103.1 | 185.2 | 786 | 1,091.7 | 731 | 1,756.7 | |
Gross Profit | 2,450.5 | 2,803.1 | 3,824.9 | 4,129.6 | 4,265.8 | 5,798.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,538.1 | 1,880.1 | 2,836.7 | 3,069.1 | 3,056.4 | 4,232.7 | |
Total Operating Expenses | 912.4 | 923 | 988.3 | 1,060.5 | 1,209.3 | 1,565.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 317.2 | 344.9 | 382.1 | 404.7 | 604.3 | 1,080.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (103.1) | (185.2) | (786) | (1,091.7) | (772.4) | (1,726.9) | |
Interest Income | 1,459.8 | 1,865.8 | 3,325.5 | 3,783.7 | 3,296.6 | 2,468.3 | |
Income Tax Expense | 308.8 | 385.2 | 681.4 | 768.3 | 743 | 942.1 | |
Net Income | |||||||
Net Income | 1,229.3 | 1,494.9 | 2,155.2 | 2,300.8 | 2,313.4 | 3,290.6 | |
Supplemental | |||||||
EBIT | 1,538.1 | 1,880.1 | 2,836.7 | 3,069.1 | - | - | |
EBITDA | 1,568.4 | 1,915.2 | 2,871 | 3,113.6 | 3,056.5 | 4,261.1 | |