
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,268.7 | 2,087.7 | 3,204.5 | 5,204.6 | 5,518.5 | 11,213.4 | |
COGS | 161.9 | 326 | 524.7 | 932 | 1,085.2 | 2,188 | |
Gross Profit | 1,106.7 | 1,761.7 | 2,679.9 | 4,272.6 | 4,433.4 | 9,025.4 | |
Operating Expenses & Income | |||||||
Operating Income | 747.4 | 1,000.5 | 1,513.9 | 2,169.3 | 2,120.8 | 4,183 | |
Total Operating Expenses | 347.8 | 721.7 | 1,166 | 2,103.2 | 2,312.6 | 4,842.3 | |
R&D Expenses | 20.39 | 38.89 | 68.17 | 100.1 | 88.79 | 188 | |
Selling General & Admin Expenses | 16.55 | 98.07 | 87.89 | 141.5 | 168.5 | 248.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.17) | (0.0185) | (0.101843) | (0.22458) | (0.302) | (131.7) | |
Interest Income | 7.688099 | 0.0185 | 0.101843 | 3.608308 | 9.193 | 13 | |
Income Tax Expense | 118.3 | 155.5 | 270 | 372.1 | 435.6 | 797 | |
Net Income | |||||||
Net Income | 676.7 | 884.8 | 1,320.1 | 1,937.9 | 1,914.8 | 3,855.6 | |
Supplemental | |||||||
EBIT | 744.1 | 1,039.9 | 1,586.9 | 2,140.5 | 2,120.8 | 4,154.2 | |
EBITDA | 763 | 1,064.3 | 1,618 | 2,170.2 | 2,194.9 | 4,285.5 | |