
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 956.6 | 1,983.6 | 7,804 | 1,407.6 | 5,882.3 | 9,664.7 | |
COGS | 433.7 | 604.7 | 3,252 | 291.3 | 3,615.6 | 5,404.7 | |
Gross Profit | 522.9 | 1,378.9 | 4,552 | 1,116.4 | 2,266.7 | 4,260.1 | |
Operating Expenses & Income | |||||||
Operating Income | 419.9 | 982.4 | 3,812 | 442.9 | 608.9 | 1,518.3 | |
Total Operating Expenses | 102.9 | 393.7 | 735 | 673.4 | 1,657.8 | 2,741.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 102.9 | 124.9 | 735 | 166.6 | 1,704 | 1,770.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44.4) | (84.53) | (43) | (6.449338) | (29) | (37.5) | |
Interest Income | 3.714643 | 26.86 | 82 | 9.361942 | 90 | 81.04 | |
Income Tax Expense | 55.19 | 282.7 | 764 | 98.4 | 183 | 289.1 | |
Net Income | |||||||
Net Income | 139.9 | 673.6 | 1,819 | 253 | 440 | 622.6 | |
Supplemental | |||||||
EBIT | 221.3 | 1,040.8 | 2,626 | 357.8 | 608.9 | - | |
EBITDA | 378.7 | 1,198 | 3,507 | 513.9 | 1,472.8 | 1,898.4 | |