

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,992.7 | 8,102.4 | 6,517.6 | 2,078.7 | 1,869 | 2,005.8 | |
COGS | 2,223 | 3,449.4 | 3,980.3 | 1,204.7 | 1,238 | 1,238.4 | |
Gross Profit | 1,769.7 | 4,653 | 2,537.3 | 874 | 631 | 767.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,528.3 | 4,308.3 | 2,155.5 | 711.4 | 528.2 | 666.6 | |
Total Operating Expenses | 193.1 | 376 | 381.8 | 162.6 | 102.8 | 100.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 58.37 | 84.51 | 83.83 | 48.16 | 37.8 | 28.79 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83.33) | (89.31) | (64.51) | (54.14) | (18.46) | (38.25) | |
Interest Income | 34 | 47.65 | 122.2 | 118.2 | 97.46 | 47.72 | |
Income Tax Expense | 457.7 | 1,645.1 | 439.4 | 172.3 | 122.3 | 154.8 | |
Net Income | |||||||
Net Income | 933.5 | 2,493.1 | 1,641.4 | 1,380 | 446.6 | 579.3 | |
Supplemental | |||||||
EBIT | 1,569.6 | 4,551 | 2,390.5 | 853.6 | 528.2 | 693.2 | |
EBITDA | 2,104.6 | 5,091.1 | 2,615.3 | 1,084.1 | 785.9 | 945.8 | |