
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,535.9 | 2,037.1 | 2,922.4 | 3,542 | 4,653.7 | 4,983.2 | |
COGS | 542.2 | 672.3 | 892.6 | 1,159.8 | 3,454.4 | 3,603.9 | |
Gross Profit | 993.7 | 1,364.8 | 2,029.9 | 2,382.2 | 1,199.3 | 1,379.3 | |
Operating Expenses & Income | |||||||
Operating Income | 324.2 | 611.5 | 856.3 | 1,026.2 | 1,199.3 | 1,379.3 | |
Total Operating Expenses | 669.5 | 753.3 | 1,173.5 | 1,356.1 | 3,454.4 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | 1,132 | 1,424 | 1,801 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 0.026 | 0.028 | 0.045 | 0.496 | 9.04 | - | |
Income Tax Expense | 91.98 | 186.9 | 239.6 | 269.8 | 362.5 | 419.4 | |
Net Income | |||||||
Net Income | 232.4 | 403 | 613.9 | 757.4 | 837.1 | 966.1 | |
Supplemental | |||||||
EBIT | 324.2 | 611.5 | 856.3 | 1,026.2 | 1,199.3 | 1,379.3 | |
EBITDA | 330.3 | 617.7 | 865.1 | 1,040.6 | 1,215.7 | 1,395.8 | |