

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,006.5 | 2,864.1 | 3,620.5 | 4,002.2 | 4,281.4 | 4,463.8 | |
COGS | 445.3 | 588.4 | 776.7 | 894.4 | 1,013.4 | 2,175.4 | |
Gross Profit | 1,561.2 | 2,275.7 | 2,843.8 | 3,107.8 | 2,177.1 | 2,288.4 | |
Operating Expenses & Income | |||||||
Operating Income | 880.5 | 550 | 573.2 | 482.7 | 432 | 620.8 | |
Total Operating Expenses | 864 | 1,745 | 2,270.6 | 2,625.1 | 2,538.5 | 1,667.6 | |
R&D Expenses | 1.417988 | 4.069874 | 7.699 | 10.11 | - | - | |
Selling General & Admin Expenses | 23.77 | 67.08 | 75.14 | 68.81 | 62.85 | 80.76 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.27) | (37.47) | (112.2) | (154.4) | (147.6) | (109.5) | |
Interest Income | 0.673391 | 1.322686 | 1.967 | 3.297 | 4.809 | 3.609 | |
Income Tax Expense | 113.4 | 153.6 | 129.1 | 91.24 | 114.7 | 131.5 | |
Net Income | |||||||
Net Income | 275.3 | 360.3 | 335.1 | 243.9 | 285.7 | 304.4 | |
Supplemental | |||||||
EBIT | 422 | 551.4 | 576.5 | 514.3 | 543 | 79.12 | |
EBITDA | 537.7 | 688.7 | 759.5 | 546.6 | 1,411.9 | 1,135.8 | |