

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 880.4 | 1,330.2 | 1,626.1 | 2,225.6 | 2,671.7 | 5,282.3 | |
COGS | 212.5 | 381.2 | 237.3 | 237.8 | 578.9 | 900.3 | |
Gross Profit | 667.9 | 948.9 | 1,626.1 | 1,987.8 | 2,092.8 | 4,381.9 | |
Operating Expenses & Income | |||||||
Operating Income | 663.6 | 939.4 | 995.3 | 872.5 | 1,109.5 | 2,283.4 | |
Total Operating Expenses | 4.290887 | 9.479 | 10.71 | 1,115.3 | 983.3 | 2,759.2 | |
R&D Expenses | 2.714661 | 5.224 | 3.521 | - | - | 3.286 | |
Selling General & Admin Expenses | 30.41 | 51.38 | 45.8 | 58.23 | 65.48 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.24) | (11.96) | (4.783) | (26.74) | (7.526179) | (39.12) | |
Interest Income | 0.913385 | 29.32 | 246.4 | 376.9 | 292.3 | - | |
Income Tax Expense | 97.69 | 155.8 | 244.3 | 301.6 | 331.3 | 676.9 | |
Net Income | |||||||
Net Income | 412.9 | 564.1 | 698.3 | 925.2 | 1,062.1 | 2,121.9 | |
Supplemental | |||||||
EBIT | 522.8 | 664.7 | 947.4 | 1,253.5 | 1,401 | 2,839.7 | |
EBITDA | 553.6 | 728.3 | 1,032.8 | 1,357.9 | 1,536.8 | 3,108.9 | |