

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,064 | 1,216.2 | 1,246.9 | 1,397.4 | 1,464.7 | 2,862.1 | |
COGS | 685.6 | 788.9 | 437.3 | 459.8 | 946.7 | 1,406.5 | |
Gross Profit | 378.4 | 427.3 | 809.6 | 937.6 | 517.9 | 1,455.5 | |
Operating Expenses & Income | |||||||
Operating Income | 160.1 | 182.8 | 184.9 | 217.1 | 216.8 | 435.2 | |
Total Operating Expenses | 218.3 | 253.9 | 629 | 724.2 | 299.8 | 583.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 203.5 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.982) | (3.691) | (8.882) | (11.12) | (8.834) | (21.21) | |
Interest Income | 2.369 | 4.831 | 8.724 | 6.392 | 4.544 | - | |
Income Tax Expense | 34.64 | 55.67 | 53.52 | 62.48 | 54.24 | 129.7 | |
Net Income | |||||||
Net Income | 113.2 | 122 | 121.3 | 145.3 | 150.9 | 296.2 | |
Supplemental | |||||||
EBIT | 156.1 | 169.7 | 183.1 | 218.9 | 218.2 | 437.1 | |
EBITDA | 199.5 | 215.6 | 230.7 | 276.3 | 278 | 547.9 | |