

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,201.7 | 1,065.1 | 1,016 | 1,284.6 | 2,355.1 | 2,744.2 | |
COGS | 542.7 | 499.6 | 442.6 | 482.1 | 655.5 | 628.3 | |
Gross Profit | 658.9 | 565.5 | 573.4 | 802.6 | 1,699.6 | 2,115.9 | |
Operating Expenses & Income | |||||||
Operating Income | 600.9 | 511.9 | 505.3 | 620.8 | 1,620.3 | 1,970.4 | |
Total Operating Expenses | 54.77 | 55.89 | 68.17 | 181.8 | 79.36 | 145.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 52.87 | 53.46 | 58.38 | 61.57 | 76.83 | 65.64 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.352) | (0.091) | (0.207) | (5.549) | (5.860831) | (4.406275) | |
Interest Income | 5.63 | 2.078 | 34.86 | 23.56 | 36.73 | 40.94 | |
Income Tax Expense | (0.269) | 0.509 | 1.414 | 115.2 | 230.3 | 292.3 | |
Net Income | |||||||
Net Income | 754.9 | 669.1 | 537.6 | 529.1 | 1,497.5 | 1,798.8 | |
Supplemental | |||||||
EBIT | 755 | 669.7 | 539.3 | 644.6 | 1,620.3 | 2,068.2 | |
EBITDA | 1,011.7 | 903.3 | 755.2 | 892.9 | 1,930.8 | 2,372.4 | |