

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,958.8 | 4,200.7 | 4,726.4 | 5,431.6 | 5,500 | 10,171.5 | |
COGS | 719.4 | 888.6 | 924.6 | 1,094.9 | 1,082.6 | 2,066.6 | |
Gross Profit | 2,239.4 | 3,312.1 | 3,801.8 | 4,336.7 | 4,417.4 | 8,104.9 | |
Operating Expenses & Income | |||||||
Operating Income | 430.3 | 776 | 1,061.7 | 1,279.5 | 1,273.3 | 2,162.6 | |
Total Operating Expenses | 1,809.1 | 2,536.1 | 2,740.1 | 3,057.1 | 3,144.1 | 5,942.3 | |
R&D Expenses | 101.4 | 137.5 | 150.6 | 158.1 | 154.2 | 292.3 | |
Selling General & Admin Expenses | 199.7 | 293.2 | 296.5 | 343.2 | 389.4 | 266.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.45) | (49.63) | (78.13) | (90.38) | (117.6) | (238.3) | |
Interest Income | 2.410492 | 6.896 | 26.06 | 19.09 | 24.54 | - | |
Income Tax Expense | 111.3 | 241.8 | 298.1 | 345.3 | 333.2 | 554.2 | |
Net Income | |||||||
Net Income | 258.7 | 465.2 | 671 | 838.9 | 819.5 | 1,374.8 | |
Supplemental | |||||||
EBIT | 430.4 | 845.4 | 1,061 | 1,279.1 | 1,273.3 | 2,179.5 | |
EBITDA | 979.2 | 1,507.9 | 1,737.4 | 2,013.8 | 2,057.4 | 3,542.2 | |