
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,274.3 | 6,264 | 7,063 | 9,018.6 | 14,003.2 | 10,975.7 | |
COGS | 2,915.2 | 3,998 | 3,830.5 | 4,659.6 | 8,262.9 | 6,272 | |
Gross Profit | 1,359.1 | 2,266 | 3,232.5 | 4,359 | 5,740.3 | 4,703.7 | |
Operating Expenses & Income | |||||||
Operating Income | 986.2 | 1,928.7 | 2,467 | 3,568.1 | 5,053.4 | 4,125.7 | |
Total Operating Expenses | 374.6 | 339.1 | 763.8 | 790.8 | 686.9 | 578 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 91.34 | 104.9 | 109 | 166.7 | 181.4 | 161.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.21) | (13.95) | (4.726) | (4.662) | (7.125) | (7.847) | |
Interest Income | 0.477 | 2.197 | 7.757 | 19.52 | 46.88 | 45.97 | |
Income Tax Expense | 203 | 409.4 | 556.9 | 753.7 | 993.2 | 818.4 | |
Net Income | |||||||
Net Income | 754 | 1,505.4 | 1,914.9 | 2,830.5 | 4,124.2 | 3,379.1 | |
Supplemental | |||||||
EBIT | 986.2 | 1,928.7 | 2,476.4 | 3,588.9 | 5,124.5 | 4,151 | |
EBITDA | 992.1 | 1,933.8 | 2,481.1 | 3,593.3 | 5,129.7 | 4,156.5 | |