

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,251.9 | 2,969.3 | 2,987.8 | 2,970 | 3,281.9 | 6,571.9 | |
COGS | 411.1 | 530.3 | 602.3 | 612.3 | 1,110.6 | 1,826.8 | |
Gross Profit | 1,840.8 | 2,439 | 2,385.5 | 2,357.7 | 2,171.2 | 4,745.1 | |
Operating Expenses & Income | |||||||
Operating Income | 621.4 | 723 | 661 | 640.5 | 487.5 | 1,095 | |
Total Operating Expenses | 1,219.4 | 1,638.4 | 1,724.5 | 1,717.2 | 1,683.7 | 3,650.1 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.98012) | - | - | (17.7) | (23.4) | (22.31) | |
Interest Income | - | 5.8 | - | 44.2 | 45.1 | - | |
Income Tax Expense | 103.7 | 100.7 | 85 | 125.1 | 123.4 | 275.6 | |
Net Income | |||||||
Net Income | 460.9 | 486.2 | 402.6 | 433 | 539.7 | 1,071.1 | |
Supplemental | |||||||
EBIT | 516.6 | 733.6 | 557 | 539.9 | 697.1 | 1,312.4 | |
EBITDA | 636.9 | 816.7 | 769.2 | 731 | 879.3 | 1,678.1 | |