

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,050.4 | 4,427.1 | 2,942.8 | 5,389.8 | 4,953.3 | 9,611.1 | |
COGS | 555.9 | 1,665.7 | 1,197 | 3,321 | 2,276.6 | 5,410.4 | |
Gross Profit | 1,572 | 2,761.4 | 1,745.8 | 2,068.9 | 2,676.7 | 4,200.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,397.2 | 1,795.8 | 622.9 | 317.1 | 76.17 | 319.3 | |
Total Operating Expenses | 855.9 | 1,150.3 | 1,122.9 | 1,751.8 | 2,600.6 | 3,881.4 | |
R&D Expenses | 0.000001 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 595 | 614.3 | 606.5 | 651.8 | 588.9 | 921.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.83) | (96.31) | (178.7) | (204.7) | (138.7) | (296.2) | |
Interest Income | 61.95 | 140.7 | 130.2 | 182.8 | 26.37 | 157.1 | |
Income Tax Expense | 125.2 | 403.9 | 166.4 | 19.73 | 73.98 | (101.9) | |
Net Income | |||||||
Net Income | 2,209.1 | 1,214.9 | 337.2 | 115.7 | 130.6 | 263.5 | |
Supplemental | |||||||
EBIT | 716 | 1,795.8 | 671.5 | 338.9 | 569.5 | 883.8 | |
EBITDA | 738.8 | 1,817.2 | 691.9 | 356.9 | 572.4 | 901.2 | |