

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,347.2 | 4,485.9 | 5,441.2 | 6,141.7 | 6,514.6 | 6,597.6 | |
COGS | 1,613.2 | 2,613.8 | 3,029.8 | 3,486.7 | 4,382.8 | 3,871.4 | |
Gross Profit | 734 | 1,872.1 | 2,411.4 | 2,655 | 2,131.8 | 2,719.8 | |
Operating Expenses & Income | |||||||
Operating Income | (72.97) | 962.7 | 1,413.9 | 1,627.6 | 1,809.9 | 1,777.1 | |
Total Operating Expenses | 806.9 | 909.4 | 997.5 | 1,027.4 | 1,109.2 | 944.6 | |
R&D Expenses | 332.2 | 491.8 | 1,115.6 | - | - | 349.9 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (101.6) | (104.1) | (84) | (112.5) | (75.97) | (80.07) | |
Interest Income | 8.35145 | 35.6 | 63.6 | 36.3 | 28.2 | 13.4 | |
Income Tax Expense | (53.36) | 204.5 | 242.9 | 295.6 | 384.9 | 387.9 | |
Net Income | |||||||
Net Income | (125.2) | 664.4 | 1,117.6 | 1,253 | 1,335.1 | 1,310.3 | |
Supplemental | |||||||
EBIT | (93.18) | 947.2 | 1,453.8 | 1,653 | 1,800 | 1,771.7 | |
EBITDA | 506.3 | 1,624.8 | 2,134.2 | 2,353.2 | 2,534.7 | 2,534.7 | |