

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,649.6 | 2,718.4 | 2,715.3 | 4,755.2 | 12,302.7 | 9,778.1 | |
COGS | 1,473.8 | 1,358.6 | 1,952.2 | 2,289.9 | 4,770.8 | 4,500.4 | |
Gross Profit | 2,175.9 | 1,359.8 | 763.1 | 2,465.3 | 7,531.9 | 5,277.6 | |
Operating Expenses & Income | |||||||
Operating Income | 726.3 | (148.9) | (372.5) | 995.7 | 4,937.9 | 3,114.4 | |
Total Operating Expenses | 1,449.6 | 1,508.7 | 1,135.6 | 1,469.6 | 2,594 | 2,163.2 | |
R&D Expenses | 57.05 | 6.229 | - | - | - | - | |
Selling General & Admin Expenses | 1,198.5 | 1,401.5 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.963) | (1.837) | (3.636) | (5.193) | (8.567) | (9.204) | |
Interest Income | 0.116 | 0.16 | 0.232 | 0.759 | 8.052 | - | |
Income Tax Expense | 177.6 | 112.2 | 87.64 | 81.77 | 269 | 339.7 | |
Net Income | |||||||
Net Income | 533.1 | (871.2) | 818.4 | 319.7 | 205.8 | 266.2 | |
Supplemental | |||||||
EBIT | 524.8 | (993.7) | 4,594.4 | 1,281.1 | 4,963.9 | 3,123.1 | |
EBITDA | 631.4 | (912.4) | 4,655.5 | 1,349.2 | 5,097.6 | 3,278.4 | |