

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,617.4 | 1,865.2 | 1,941.5 | 1,831.2 | 2,805.7 | 4,704.7 | |
COGS | 406.3 | 428 | 372.8 | 350.9 | 380.1 | 951.4 | |
Gross Profit | 2,183.6 | 1,269.4 | 1,483.8 | 1,480.3 | 2,425.7 | 3,585.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,756 | 1,268.6 | 1,337.3 | 1,187.4 | 1,617.7 | 2,983.7 | |
Total Operating Expenses | 533.2 | 254.2 | 291.1 | 292.9 | 808 | 1,223.2 | |
R&D Expenses | 0.000001 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 41.3 | 47.1 | 46.7 | 47.18 | 59.5 | 52 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.3) | (11.5) | (12.9) | (25.4) | (53.33) | (87.77) | |
Interest Income | 2.8 | 4 | 5 | 7.62132 | 5.1 | - | |
Income Tax Expense | 262.6 | 124.5 | 205.2 | 219.7 | 270.5 | 512.7 | |
Net Income | |||||||
Net Income | 1,463.6 | 1,004.9 | 1,003.4 | 1,023.2 | 1,261.3 | 2,388.7 | |
Supplemental | |||||||
EBIT | 1,735.1 | 1,131.7 | 1,221.5 | 1,268.3 | 1,585.2 | 2,983.1 | |
EBITDA | 1,774.8 | 1,140.5 | 1,262.6 | 1,312.4 | 1,654.5 | 3,101 | |