
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,576.5 | 1,937.1 | 2,434.2 | 3,146 | 4,858 | 5,170 | |
COGS | 192.1 | 59.58 | 68.5 | 97 | 453 | 479 | |
Gross Profit | 1,384.4 | 1,877.5 | 2,365.7 | 3,049 | 4,405 | 4,691 | |
Operating Expenses & Income | |||||||
Operating Income | 418.5 | 639.3 | 875 | 1,163 | 1,607 | 1,876 | |
Total Operating Expenses | 965.9 | 1,238.2 | 1,490.6 | 1,886 | 2,798 | 2,815 | |
R&D Expenses | 15.68 | - | - | - | - | - | |
Selling General & Admin Expenses | 86 | 105 | 109 | 1,134 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.012) | (0.583) | (0.188) | - | (1) | (1) | |
Interest Income | 0.012 | 0.016 | 0.019 | - | 4 | - | |
Income Tax Expense | 134.7 | 211.7 | 243.6 | 322 | 516 | 605 | |
Net Income | |||||||
Net Income | 286.8 | 427 | 631.4 | 840 | 1,086 | 1,269 | |
Supplemental | |||||||
EBIT | 418.5 | 639.3 | 875 | 1,163 | 1,607 | 1,876 | |
EBITDA | 441.6 | 656.7 | 884.9 | 1,179 | 1,856 | 2,130 | |