
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,869.6 | 5,741.2 | 6,626.9 | 8,285.8 | 11,907.9 | 11,907.9 | |
COGS | 2,511.3 | 3,738 | 4,425 | 4,600.2 | 4,986 | 4,986 | |
Gross Profit | 1,358.4 | 2,003.2 | 2,201.9 | 3,685.6 | 6,921.9 | 6,921.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,056.7 | 1,442.9 | 1,694.6 | 3,149.4 | 6,328 | 6,306 | |
Total Operating Expenses | 2,812.9 | 4,298.3 | 4,932.3 | 5,136.3 | 5,579.9 | 5,601.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 142 | 220.9 | 208.5 | 207.4 | 235.9 | 235.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (76.16) | (61.37) | (91.22) | (86.48) | (27.89) | (120.2) | |
Interest Income | 3.937 | 11.11 | 11.66 | 21.74 | 52.59 | 34.59 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 561.9 | 670.2 | 1,941.3 | 1,895.6 | 4,461.5 | 4,461.5 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 1,733.6 | 2,293 | - | - | - | - | |