
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,202.2 | 1,488.2 | 1,794.8 | 2,203.6 | 2,502.1 | 2,598.5 | |
COGS | 438.5 | 635.9 | 842.4 | 1,029.3 | 227.2 | 442.2 | |
Gross Profit | 763.7 | 852.4 | 952.4 | 1,174.2 | 2,274.9 | 2,156.3 | |
Operating Expenses & Income | |||||||
Operating Income | 859.6 | 1,042.8 | 1,327.2 | 1,412.4 | 2,134.3 | 1,999 | |
Total Operating Expenses | (95.93) | (190.5) | (374.8) | (238.2) | 140.6 | 157.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 291.6 | 378.4 | 447.3 | 564.1 | 633.3 | 465.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.179) | (17.1) | (13.07) | (29.5) | (534.8) | (409.2) | |
Interest Income | 8.392 | 9.711 | 22.24 | 30.5 | 2.337 | 3.407 | |
Income Tax Expense | 79.05 | 58.69 | 53.27 | (63.87) | 50.43 | 29.73 | |
Net Income | |||||||
Net Income | 694.8 | 805 | 983.9 | 1,074 | 1,085 | 1,095.7 | |
Supplemental | |||||||
EBIT | 783.1 | 850.7 | 971.2 | 942.2 | 1,670.9 | 1,535.3 | |
EBITDA | 831.5 | 901.8 | 1,029.5 | 1,004.7 | 1,736.3 | 1,604 | |