
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 276.7 | 287 | 427.7 | 641.4 | 803 | 1,541.5 | |
COGS | 11.18 | 12.63 | 17.76 | 54.78 | 40.9 | 295.9 | |
Gross Profit | 265.5 | 274.4 | 409.9 | 586.6 | 762.1 | 1,245.6 | |
Operating Expenses & Income | |||||||
Operating Income | 144.7 | 142.2 | 223.5 | 374.3 | 494.4 | 931.4 | |
Total Operating Expenses | 120.6 | 132 | 177.6 | 212.3 | 240.8 | 314.2 | |
R&D Expenses | 27.52 | 29.7 | 41.6 | - | 39.96 | 53 | |
Selling General & Admin Expenses | 46.38 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.114283) | (0.176545) | (1.983) | (0.973) | - | (4.997337) | |
Interest Income | 0.0862 | 0.291439 | 5.688 | 11.79 | 9 | - | |
Income Tax Expense | 26.98 | 22.82 | 34.85 | 58.98 | 66.9 | 138.4 | |
Net Income | |||||||
Net Income | 117.9 | 119.8 | 201.4 | 347.8 | 413.6 | 803.9 | |
Supplemental | |||||||
EBIT | 144.7 | 142.2 | 232.8 | 374.3 | 494.4 | 947.7 | |
EBITDA | 151.3 | 150.5 | 243.4 | 389 | 519.1 | 999.6 | |