

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,378.5 | 4,028.9 | 5,003.3 | 4,995 | 4,873.2 | 9,832.4 | |
COGS | 813.9 | 3,373.4 | 1,244.1 | 1,115 | 4,176.4 | 5,280 | |
Gross Profit | 2,564.6 | 655.5 | 3,759.2 | 3,880 | 696.7 | 4,552.4 | |
Operating Expenses & Income | |||||||
Operating Income | 225.9 | 212.4 | 283.9 | 389 | 331.9 | 677.7 | |
Total Operating Expenses | 2,338.7 | 443.1 | 3,475 | 3,491 | 364.9 | 3,874.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 58.7 | 78.36 | 65.66 | 83 | 94 | 37 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.04) | (28.3) | (67) | (66) | (84.97) | (145.9) | |
Interest Income | 4.048 | 7.888 | 23.58 | 8 | 33 | - | |
Income Tax Expense | 51.68 | 59.45 | 63.08 | 97 | 72.97 | 155.9 | |
Net Income | |||||||
Net Income | 167.9 | 131.5 | 160 | 243 | 207.9 | 439.8 | |
Supplemental | |||||||
EBIT | 241.9 | 218.8 | 290 | 405 | 331.9 | 693.7 | |
EBITDA | 354 | 344.9 | 464 | 545 | 462.8 | 948.7 | |