

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,001.5 | 1,330.2 | 1,626.1 | 2,225.6 | 2,567.2 | 4,738.4 | |
COGS | 241.7 | 381.2 | 620.1 | 237.8 | 556.3 | 913.3 | |
Gross Profit | 759.8 | 948.9 | 1,006 | 1,987.8 | 2,010.9 | 3,825.1 | |
Operating Expenses & Income | |||||||
Operating Income | 754.9 | 939.4 | 995.3 | 872.5 | 1,066.1 | 2,219.8 | |
Total Operating Expenses | 4.881 | 9.479 | 10.71 | 1,115.3 | 944.8 | 2,617.1 | |
R&D Expenses | 3.088 | 5.224 | 3.521 | - | - | 3.286 | |
Selling General & Admin Expenses | 34.59 | 51.38 | 45.8 | 58.23 | 65.48 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.79) | (11.96) | (4.783) | (26.74) | (7.23185) | (38.04) | |
Interest Income | 1.039 | 29.32 | 246.4 | 376.9 | 292.3 | - | |
Income Tax Expense | 111.1 | 155.8 | 244.3 | 301.6 | 318.4 | 631.7 | |
Net Income | |||||||
Net Income | 469.7 | 564.1 | 698.3 | 925.2 | 1,020.6 | 1,983.4 | |
Supplemental | |||||||
EBIT | 594.7 | 664.7 | 947.4 | 1,253.5 | 1,346.2 | 2,501.9 | |
EBITDA | 610 | 693.1 | 1,032.8 | 1,357.9 | 1,476.7 | 2,714.6 | |