

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,727.1 | 11,509.9 | 13,908.9 | 16,893.2 | 21,771.4 | 34,720.6 | |
COGS | 5,537.9 | 6,674.6 | 7,721.4 | 9,018 | 11,731.4 | 18,143.6 | |
Gross Profit | 3,189.2 | 4,835.4 | 6,187.5 | 7,875.2 | 10,040 | 16,577 | |
Operating Expenses & Income | |||||||
Operating Income | 624.2 | 1,542.5 | 858.7 | 3,122.4 | 3,922.2 | 5,384.7 | |
Total Operating Expenses | 2,565 | 3,292.9 | 5,328.9 | 4,752.8 | 6,117.8 | 11,192.3 | |
R&D Expenses | 78.88 | 58.41 | 182.1 | 149.7 | 110 | - | |
Selling General & Admin Expenses | 82 | 105 | 111 | 5,382.7 | 6,921.5 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.81) | (42.77) | (35.83) | (35.47) | (529.2) | (715.8) | |
Interest Income | 7.403 | 13.04 | 78.08 | 122.7 | 19.92 | - | |
Income Tax Expense | 369.7 | 670.1 | 378.9 | 1,231.4 | 1,933.7 | 1,953.1 | |
Net Income | |||||||
Net Income | 139.4 | 836.6 | 4.712 | 2,082.8 | 2,683.1 | 2,611.6 | |
Supplemental | |||||||
EBIT | 624.2 | 1,542.5 | 858.7 | 3,122.4 | 3,922.2 | 5,384.7 | |
EBITDA | 1,484.2 | 3,006.3 | 2,467.1 | 4,850.2 | 5,909.2 | 7,826.9 | |