

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,249.4 | 2,918 | 3,154 | 3,646.9 | 3,949.4 | 6,265.1 | |
COGS | 1,161.2 | 1,515.1 | 577.2 | 659.6 | 2,050.7 | 2,603.7 | |
Gross Profit | 1,066.9 | 1,383 | 2,576.8 | 2,987.3 | 1,898.7 | 3,661.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,055.3 | 1,333.5 | 1,362.3 | 1,677.4 | 1,722 | 2,748.1 | |
Total Operating Expenses | 74.11 | 109.8 | 1,214.5 | 1,309.9 | 176.7 | 1,128.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 13.54 | 16.8 | 19.6 | 21.4 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (80.97) | (126.4) | (187.2) | (274.4) | (181.4) | (235.4) | |
Interest Income | 10.2 | 14.6 | 84.6 | 125.6 | - | - | |
Income Tax Expense | 279.5 | 355.4 | 364.3 | 455 | 495 | 519.4 | |
Net Income | |||||||
Net Income | 694 | 857 | 885.4 | 1,061.9 | 1,111.1 | 1,655.4 | |
Supplemental | |||||||
EBIT | 1,031.6 | 1,322.5 | 1,431.8 | 1,780.3 | 1,722 | 2,748.1 | |
EBITDA | 1,616 | 2,058.6 | 2,238.4 | 2,656.7 | 2,668 | 4,231.3 | |