

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 993.5 | 1,610.6 | 1,682.6 | 1,665.2 | 1,702.9 | 3,405.8 | |
COGS | 225.1 | 394 | 408.6 | 396.5 | 394.6 | 1,820.4 | |
Gross Profit | 768.3 | 1,216.6 | 1,274 | 1,268.7 | 1,308.3 | 1,585.4 | |
Operating Expenses & Income | |||||||
Operating Income | 237.1 | 318.8 | 284.4 | 304.6 | 265.4 | 582.4 | |
Total Operating Expenses | 531.2 | 897.8 | 989.6 | 964.1 | 234.3 | - | |
R&D Expenses | 11.08 | 18.1 | 19.8 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.24122) | (16.3) | (51.2) | (56.7) | (44.31) | (91.22) | |
Interest Income | 2.51226 | 5.6 | 11.3 | 13 | 8.7 | - | |
Income Tax Expense | 58.82 | 83.1 | 60.5 | 67.5 | 62.9 | 134.8 | |
Net Income | |||||||
Net Income | 173.3 | 224.7 | 183.6 | 191.2 | 159.8 | 361 | |
Supplemental | |||||||
EBIT | 239.6 | 350.6 | 310.4 | 297.9 | 293.5 | 614.6 | |
EBITDA | 290.6 | 431.6 | 407.4 | 395.9 | 392.8 | 817.9 | |