

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,159.1 | 5,395 | 9,540.6 | 17,206.1 | 20,369.2 | 21,523.2 | |
COGS | 434.2 | 922 | 2,410.6 | 6,020.3 | 7,865.4 | 8,768.4 | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 1,032 | 2,796.7 | 4,088.3 | 5,517.8 | 6,256.6 | 6,427.8 | |
Total Operating Expenses | 692.9 | 1,676.3 | 3,041.6 | 5,668.1 | 6,247.3 | 6,327.1 | |
R&D Expenses | - | 49.06 | 152.2 | 226.3 | 354.9 | 271 | |
Selling General & Admin Expenses | 655.7 | 1,627.2 | 2,889.4 | 5,441.8 | 5,892.4 | 5,966.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (101.8) | (84.24) | (293.6) | (563.9) | (569.8) | (499.9) | |
Interest Income | 255.1 | 443.8 | 604.1 | 1,303.5 | 675.8 | 634.4 | |
Income Tax Expense | (30.6) | (28.66) | 76.42 | 28.34 | (295.7) | (177.2) | |
Net Income | |||||||
Net Income | 1,079.4 | 3,074 | 3,638.3 | 6,040.7 | 6,049.2 | 6,489.9 | |
Supplemental | |||||||
EBIT | 956.7 | 2,743.2 | 3,251.4 | 5,272.9 | 6,239 | 6,532.5 | |
EBITDA | 1,082 | 2,954.2 | 3,541.9 | 6,598.2 | 8,152.9 | 8,629 | |