

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,090.6 | 5,421.2 | 8,625 | 13,157.7 | 24,068.2 | 28,287.9 | |
COGS | 1,727.3 | 2,471.8 | 5,190 | 8,725.4 | 18,421.5 | 21,886.7 | |
Gross Profit | 2,363.2 | 2,949.4 | 3,435 | 4,432.3 | 5,646.7 | 6,401.2 | |
Operating Expenses & Income | |||||||
Operating Income | 300 | 645.4 | 748 | 1,044 | 1,766 | 2,080.5 | |
Total Operating Expenses | 2,063.3 | 2,304 | 2,687 | 3,388.3 | 3,880.7 | 4,320.7 | |
R&D Expenses | 0.86 | 4.744 | 20.4 | 68 | 49.84 | - | |
Selling General & Admin Expenses | 2,025.4 | 2,259.3 | 215 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.1) | (7.328) | (14.04) | (21.59) | (87.96) | (96.35) | |
Interest Income | 0.774 | 0.662 | 0.547 | 0.955 | 7.151 | - | |
Income Tax Expense | (51.73) | (120.2) | (6.734) | 87.51 | (266.8) | (233.9) | |
Net Income | |||||||
Net Income | 373.9 | 719.4 | 886 | 912.8 | 1,989.5 | 2,051.2 | |
Supplemental | |||||||
EBIT | 322.3 | 606.5 | 894.6 | 1,020.3 | 1,766 | 2,029.3 | |
EBITDA | 389.5 | 702.2 | 1,031.6 | 1,218.9 | 1,943.1 | 2,207 | |