

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,282.4 | 3,066.2 | 3,620.5 | 4,002.2 | 4,283 | 4,460.6 | |
COGS | 506.5 | 630 | 776.7 | 894.4 | 2,629.3 | 2,173.7 | |
Gross Profit | 1,776 | 2,436.2 | 2,843.8 | 3,107.8 | 1,653.7 | 2,286.9 | |
Operating Expenses & Income | |||||||
Operating Income | 389.1 | 588.8 | 573.2 | 482.7 | 543.2 | 585.4 | |
Total Operating Expenses | 982.8 | 1,868.2 | 2,270.6 | 2,625.1 | 1,110.5 | 1,431 | |
R&D Expenses | 1.613 | 4.357 | 7.699 | 10.11 | - | - | |
Selling General & Admin Expenses | 27.04 | 71.81 | 75.14 | 68.81 | 62.85 | 1,004.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.85) | (40.11) | (112.2) | (154.4) | (147.7) | (109.3) | |
Interest Income | 37.08 | 1.416 | 1.967 | 3.297 | 4.809 | 42.61 | |
Income Tax Expense | 129 | 164.4 | 129.1 | 91.24 | 114.7 | 131.5 | |
Net Income | |||||||
Net Income | 313.1 | 385.7 | 335.1 | 243.9 | 285.8 | 304.4 | |
Supplemental | |||||||
EBIT | 480 | 590.3 | 576.5 | 489.5 | 543.2 | 78.98 | |
EBITDA | 611.6 | 759.1 | 809.9 | 712.5 | 1,412.5 | 1,135.6 | |