

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,366.9 | 1,140.2 | 1,016 | 1,284.6 | 2,314.6 | 3,171.6 | |
COGS | 617.4 | 534.8 | 442.6 | 482.1 | 643 | 784.9 | |
Gross Profit | 749.5 | 605.4 | 573.4 | 802.6 | 1,671.6 | 2,386.7 | |
Operating Expenses & Income | |||||||
Operating Income | 687.2 | 545.5 | 505.3 | 729.7 | 1,581.6 | 2,303.1 | |
Total Operating Expenses | 679.7 | 594.7 | 510.8 | 554.9 | 733 | 868.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 60.15 | 57.23 | 58.37 | 61.57 | 76.83 | 69.12 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.40041) | (0.0974) | (0.207) | (0.284) | (0.429) | (30.74) | |
Interest Income | 0.274144 | 6.766941 | 34.86 | 24.83 | 36.73 | 35.14 | |
Income Tax Expense | (0.305995) | 0.54491 | - | - | - | - | |
Net Income | |||||||
Net Income | 858.7 | 716.3 | 537.6 | 529.1 | 1,471.7 | 2,050.7 | |
Supplemental | |||||||
EBIT | 866 | 554.8 | 539.3 | 644.6 | 1,698.5 | 2,430.2 | |
EBITDA | 1,150.8 | 967 | 755.2 | 892.9 | 2,003.7 | 2,783.1 | |