
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,957.3 | 2,362.2 | 3,810.7 | 6,382.7 | 9,177.8 | 16,025.9 | |
COGS | 1,028.2 | 861.5 | 1,089.3 | 1,581.6 | 2,177.7 | 3,849.2 | |
Gross Profit | 1,929.1 | 1,500.7 | 2,721.3 | 4,801.1 | 7,000.1 | 12,124.8 | |
Operating Expenses & Income | |||||||
Operating Income | 285 | 55.34 | 393 | 651.9 | 1,080.6 | 1,414.7 | |
Total Operating Expenses | 1,521 | 1,327.8 | 2,328.3 | 3,934.9 | 5,919.6 | 10,711.3 | |
R&D Expenses | 85.6 | 97.38 | 114.4 | 169 | 224.7 | 460.7 | |
Selling General & Admin Expenses | 213.9 | 197.2 | 190.6 | 228.1 | 320.5 | 623.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.11) | (18.08) | (14.76) | (5.705637) | (7.397) | (19.36) | |
Interest Income | 17.23 | 19.16 | 20.22 | 7.221314 | 5.904 | 7.340746 | |
Income Tax Expense | 56.67 | 15.14 | 88.7 | 116.2 | 242.2 | 336.3 | |
Net Income | |||||||
Net Income | 276.9 | 129.9 | 419.3 | 734.1 | 1,102.6 | 1,567.8 | |
Supplemental | |||||||
EBIT | 280.2 | 154.3 | 523.3 | 642.3 | 1,069.1 | 1,375.4 | |
EBITDA | 330.7 | 237.4 | 614.7 | 706.7 | 1,205.1 | 1,676.7 | |