

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,791 | 4,401.4 | 5,221.6 | 6,043.3 | 5,726.3 | 12,188.1 | |
COGS | 1,859.3 | 2,869.4 | 3,430.6 | 3,951 | 4,939.1 | 8,376.5 | |
Gross Profit | 1,420.3 | 1,532 | 1,790.9 | 2,092.3 | 787.2 | 3,811.6 | |
Operating Expenses & Income | |||||||
Operating Income | 300.6 | 312.3 | 428.1 | 478.4 | 715.7 | 1,264.6 | |
Total Operating Expenses | 1,106.4 | 876.1 | 1,362.8 | 1,613.9 | 71.46 | 2,547 | |
R&D Expenses | 0.0264 | 0.108 | 0.509 | - | - | - | |
Selling General & Admin Expenses | 511.4 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.62) | (37.37) | (58.54) | (63.53) | (173.5) | (307.3) | |
Interest Income | 10.5 | 17.62 | 36.96 | 57.89 | 69.02 | - | |
Income Tax Expense | 69.84 | 82.08 | 102.5 | 141 | 161.2 | 324.5 | |
Net Income | |||||||
Net Income | 357.6 | 708.7 | 399.2 | 459.9 | 569.2 | 1,195.9 | |
Supplemental | |||||||
EBIT | 549.7 | 927 | 668.1 | 807.7 | 715.7 | 1,610.5 | |
EBITDA | 857.9 | 1,286.5 | 1,053.4 | 1,248.1 | 1,231 | 2,635.5 | |