
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,328 | 3,911.6 | 8,642.5 | 16,549.6 | 16,602.6 | 19,240.2 | |
COGS | 294.1 | 803.3 | 2,025.1 | 4,532 | 6,572.4 | 7,860.3 | |
Gross Profit | 1,034 | 3,108.3 | 6,617.4 | 12,017.6 | 10,030.2 | 11,379.9 | |
Operating Expenses & Income | |||||||
Operating Income | 563.1 | 2,103.5 | 4,579.3 | 8,408.7 | 4,802.5 | 5,512.4 | |
Total Operating Expenses | 470.9 | 1,004.7 | 2,038.1 | 3,608.9 | 5,252 | 5,867.5 | |
R&D Expenses | 5.06 | 7.788 | 15.74 | 19.57 | 33.2 | - | |
Selling General & Admin Expenses | 465.8 | 997 | 93 | 127 | 5,227.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.268) | (0.355) | (0.483) | (1.208) | (0.681) | (32.92) | |
Interest Income | 0.261 | 0.335 | 0.048 | 1.128 | 16.18 | - | |
Income Tax Expense | 189.8 | 756 | 1,837.6 | 2,615.4 | 2,025.8 | 2,226.6 | |
Net Income | |||||||
Net Income | 368.2 | 1,326.6 | 2,646.9 | 5,788.6 | 2,747.3 | 3,231.1 | |
Supplemental | |||||||
EBIT | 558.2 | 2,083 | 4,485 | 8,405.2 | 4,794.4 | 5,499.5 | |
EBITDA | 563.1 | 2,097.8 | 4,511 | 8,462.5 | 5,310 | 5,914 | |