

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,450.1 | 2,003.4 | 5,235.5 | 8,801.9 | 3,330 | 2,255.9 | |
COGS | 2,634 | 1,264.2 | 2,885 | 5,198.8 | 1,700.7 | 1,149.8 | |
Gross Profit | 816.2 | 739.1 | 2,350.4 | 3,603.2 | 1,629.4 | 1,106.2 | |
Operating Expenses & Income | |||||||
Operating Income | 532.6 | 725.8 | 1,977.2 | 3,015.8 | 1,290.3 | 801.6 | |
Total Operating Expenses | 305.6 | 210.5 | 373.2 | 587.4 | 339 | 304.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 120 | 118.5 | 147.3 | 217.1 | 198 | 199.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.26) | (7.018) | (79.87) | (75.53) | (8.755) | (6.924) | |
Interest Income | 1.103 | 1.074 | 4.022 | 5.936 | 6.745 | 5.685 | |
Income Tax Expense | 4.185 | 74.33 | 197.6 | 326.3 | 193.9 | 96.64 | |
Net Income | |||||||
Net Income | 515.2 | 644.5 | 1,723.4 | 2,627.2 | 1,107.9 | 718.2 | |
Supplemental | |||||||
EBIT | 510.5 | 528.6 | 2,000.9 | 3,029 | 1,223.6 | 737.5 | |
EBITDA | 517.8 | 535 | 2,006.6 | 3,042.6 | 1,244.5 | 758.7 | |