
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,528.3 | 547.5 | 2,502.6 | 1,094.5 | 10,734.4 | 13,472.1 | |
COGS | 970.8 | 392.1 | 1,827.4 | 701 | 7,112.9 | 9,067.1 | |
Gross Profit | 557.5 | 155.4 | 675.2 | 393.4 | 3,621.5 | 4,405 | |
Operating Expenses & Income | |||||||
Operating Income | 335 | (9.355) | 346.1 | 227.3 | 2,848.8 | 3,494.8 | |
Total Operating Expenses | 222.5 | 164.7 | 329.1 | 166.1 | 772.6 | 913 | |
R&D Expenses | 42.03 | - | - | - | - | - | |
Selling General & Admin Expenses | 178.3 | 157.2 | 183.5 | 108.4 | 268.8 | 288.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.576) | (6.941) | (19.75) | (32.62) | (21.12) | (18.65) | |
Interest Income | 64.04 | 48.98 | 76.72 | 54.45 | 46.63 | 47.62 | |
Income Tax Expense | 12.29 | 35.68 | 103.8 | 103.9 | 641.4 | 792.1 | |
Net Income | |||||||
Net Income | 480 | 140.9 | 425.7 | 315 | 1,418.1 | 1,706.2 | |
Supplemental | |||||||
EBIT | 496.9 | 180.8 | 550.4 | 451.7 | 2,848.8 | 3,552.4 | |
EBITDA | 532.2 | 216.1 | 590.1 | 487.2 | 2,884.4 | 3,586.8 | |