

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 900.2 | 1,310.7 | 1,879.8 | 1,840.6 | 1,520.4 | 1,222.7 | |
COGS | 171.6 | 201.1 | 280 | 331.9 | 520.6 | 710.5 | |
Gross Profit | 728.6 | 1,109.5 | 889.8 | 753.7 | 375.8 | 512.1 | |
Operating Expenses & Income | |||||||
Operating Income | 503.8 | 803.2 | 454.2 | 683.3 | 244.9 | 361.3 | |
Total Operating Expenses | 224.8 | 306.4 | 99.72 | 70.37 | 130.9 | 150.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 70.11 | 70.35 | 91.44 | 70.37 | 101.8 | 151.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.413913) | (5.14883) | (0.905) | (4.363) | (9.046641) | (26.96) | |
Interest Income | 1.601 | 8.935 | 14.52 | 0.048 | 4.369 | 9.274704 | |
Income Tax Expense | 200.7 | 191.8 | (5.07) | 248.6 | (20.63) | (73.65) | |
Net Income | |||||||
Net Income | 303.1 | 611.4 | 459.3 | 60.68 | 259.5 | 744.8 | |
Supplemental | |||||||
EBIT | 507.2 | 808.3 | 465 | 404.3 | 244.9 | 364.2 | |
EBITDA | 628.6 | 957.7 | 659.2 | 682.5 | 458.1 | 613.4 | |