

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,617.4 | 1,865.2 | 1,941.5 | 2,121.9 | 2,804.4 | 4,807.6 | |
COGS | 860.6 | 595.8 | 603.3 | 658.4 | 379.9 | 1,222.9 | |
Gross Profit | 1,756.8 | 1,269.4 | 1,338.2 | 1,463.5 | 2,424.5 | 3,584.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,756 | 1,268.6 | 1,337.3 | 1,462.8 | 1,616.9 | 3,137.4 | |
Total Operating Expenses | 0.8 | 0.8 | 0.9 | 0.7 | 807.6 | 560.6 | |
R&D Expenses | 0.000001 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 41.3 | 47.1 | 46.7 | 52 | 59.5 | 1,643.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.3) | (11.5) | (12.9) | (28) | (53.3) | (33.6) | |
Interest Income | 2.8 | 2.1 | 5 | 8.4 | 5.1 | 100.8 | |
Income Tax Expense | 262.6 | 124.5 | 205.2 | 242.2 | 270.4 | 512.6 | |
Net Income | |||||||
Net Income | 1,463.6 | 1,004.9 | 1,003.4 | 1,127.7 | 1,260.7 | 2,388.4 | |
Supplemental | |||||||
EBIT | 1,650.4 | 1,131.7 | 1,192.6 | 1,309.2 | 1,584.4 | 2,861.2 | |
EBITDA | 1,660.4 | 1,140.5 | 1,201.4 | 1,322.2 | 1,653.7 | 2,979.1 | |