
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,203.2 | 3,513.1 | 4,342.4 | 4,082 | 5,271 | 6,948 | |
COGS | 664.6 | 1,271.9 | 1,464.4 | 1,524 | 2,468 | 3,234 | |
Gross Profit | 1,538.6 | 2,241.2 | 2,878 | 2,558 | 2,803 | 3,714 | |
Operating Expenses & Income | |||||||
Operating Income | 315.1 | 501.2 | 673.8 | 496 | 211 | 225 | |
Total Operating Expenses | 1,223.4 | 1,740.1 | 2,204.1 | 2,062 | 2,592 | 3,489 | |
R&D Expenses | - | - | 14.51 | 10 | 11 | - | |
Selling General & Admin Expenses | 1,223.4 | 1,740.1 | 153 | 165 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.047) | (4.858) | (2.758) | (1) | (2) | (7) | |
Interest Income | 6.989 | 6.107 | 0.004 | - | - | - | |
Income Tax Expense | 69.89 | 168.3 | 225.6 | 227 | 70 | 83 | |
Net Income | |||||||
Net Income | 239.1 | 325 | 418.8 | 369 | 321 | 155 | |
Supplemental | |||||||
EBIT | 315.1 | 501.2 | 673.8 | 496 | 211 | 225 | |
EBITDA | 329.8 | 519.3 | 692 | 530 | 265 | 290 | |