| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,574.5 | 3,179 | 3,397.7 | 3,519.2 | 3,484.6 | 3,487.9 | |
COGS | 246.6 | 266.7 | 307.3 | 325.7 | 345.7 | 350.1 | |
Gross Profit | 2,327.9 | 2,912.3 | 3,090.3 | 3,193.5 | 3,138.9 | 3,141.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,115.8 | 2,815.9 | 3,029.2 | 3,154.2 | 3,118 | 3,120.6 | |
Total Operating Expenses | 212.1 | 96.41 | 61.13 | 39.29 | 20.97 | 15.43 | |
R&D Expenses | 0.000001 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 48.28 | 51.27 | 52.39 | 37 | - | 9.310435 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (304.9) | (325) | (414.2) | (518.5) | (496) | (482.3) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 304.9 | 173.2 | (0.000005) | - | - | - | |
Net Income | |||||||
Net Income | 2,060.3 | 2,317.7 | 2,245.5 | 1,920.9 | 2,349.8 | 2,358.8 | |
Supplemental | |||||||
EBIT | 1,920.4 | 2,127.9 | 2,790.5 | - | - | - | |
EBITDA | 2,365.2 | 2,642.7 | 2,659.7 | 2,439.4 | 2,845.8 | 2,835.9 | |
