
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,356.7 | 4,820.7 | 513.4 | 662.3 | 934.8 | 1,081.5 | |
COGS | 1,051.2 | 1,231.5 | 144.2 | 198.2 | 302.6 | 331.4 | |
Gross Profit | 2,305.4 | 3,589.3 | 369.2 | 464.2 | 632.1 | 750.1 | |
Operating Expenses & Income | |||||||
Operating Income | 552.4 | 888.5 | 59.52 | 134.5 | 229.7 | 296.1 | |
Total Operating Expenses | 2,804.3 | 3,932.2 | 453.9 | 527.8 | 705 | 785.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 441.6 | 692.5 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | (2.411) | |
Interest Income | - | - | - | - | - | 0.527 | |
Income Tax Expense | 113.7 | 182.8 | - | - | - | - | |
Net Income | |||||||
Net Income | 429.3 | 693.7 | 44.96 | 104.7 | 180.2 | 231.9 | |
Supplemental | |||||||
EBIT | 552.4 | 888.5 | 59.52 | 134.5 | 229.7 | 296.6 | |
EBITDA | 848.4 | 1,326.6 | 115 | 202.6 | 317.8 | 394.2 | |