
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,978.2 | 2,777.6 | 3,334.4 | 3,633.5 | 3,801.5 |
COGS | 981.4 | 1,382.4 | 1,733.5 | 1,893.5 | 1,877.1 |
Gross Profit | 996.8 | 1,395.2 | 1,600.9 | 1,739.9 | 1,924.4 |
Operating Expenses & Income | |||||
Operating Income | 355.8 | 590.1 | 697.4 | 712 | 792.9 |
Total Operating Expenses | 1,622.3 | 2,187.4 | 2,637 | 2,921.4 | 3,008.6 |
R&D Expenses | 265.4 | 348.4 | 369 | - | - |
Selling General & Admin Expenses | 289.2 | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (43.8) | (99.19) | (124.8) | (109.2) | (166.9) |
Interest Income | 2.596 | 6.051 | 11.15 | 7.057 | 13.15 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 244.9 | 339.2 | 410.1 | 435.4 | 470.9 |
Supplemental | |||||
EBIT | 356 | 567 | 665.7 | 673 | 789.5 |
EBITDA | 711.4 | 1,040.6 | 1,316.9 | 1,484.4 | 1,642.4 |