
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,023.6 | 8,257.2 | 7,302.3 | 6,465 | 15,623.9 | 24,080.4 | |
COGS | 1,409.4 | 4,628.5 | 3,259.3 | 749.2 | 6,890.4 | 10,280.9 | |
Gross Profit | 4,614.2 | 3,628.7 | 4,043.5 | 6,465 | 10,374.7 | 20,091.8 | |
Operating Expenses & Income | |||||||
Operating Income | 4,587.5 | 839.8 | 3,871.3 | 1,116.3 | 7,358.3 | 10,789.1 | |
Total Operating Expenses | (640.8) | 2,039.8 | 2,101.3 | 2,208.9 | 3,016.4 | 5,023.2 | |
R&D Expenses | 0.000001 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 1,746.7 | 1,757.3 | 1,853.4 | 1,992.4 | 2,002.5 | 3,038.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (568.7) | (845.4) | (822.8) | (749.2) | (488.2) | (1,727.1) | |
Interest Income | 245.2 | 1,027.9 | 4,044 | 1,314.5 | 237.6 | 1,184.5 | |
Income Tax Expense | 633.8 | 755.5 | 378.9 | 235.4 | 2,122.3 | 2,329.1 | |
Net Income | |||||||
Net Income | 6,688.9 | (1,220.5) | (125.4) | (776.7) | 2,224.1 | 1,923.9 | |
Supplemental | |||||||
EBIT | 4,590.3 | 840.3 | 687.3 | 1,961.7 | 5,960.7 | 7,792.8 | |
EBITDA | 4,817.5 | 1,150.3 | 1,064.4 | 2,353.6 | 6,324.5 | 8,527.2 | |