
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,651.9 | 3,028.3 | 4,603.3 | 6,302.8 | 6,882.8 |
COGS | 506 | 852.1 | 1,818.8 | 2,606.5 | 2,863.8 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 922.7 | 1,669.1 | 2,013.5 | 2,451.8 | 2,514.7 |
Total Operating Expenses | 223.2 | 507.1 | 771 | 1,244.4 | 1,504.3 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 222.8 | 505.8 | 768.4 | 1,016.4 | 1,170.1 |
Earnings from Continuing Operations | |||||
Interest Expense | (13.14) | (15.15) | (48.05) | (13.22) | (15.49) |
Interest Income | 11.32 | 49.44 | 67.32 | 162.4 | 122.8 |
Income Tax Expense | 2.886 | 2.428 | 19.75 | (68.37) | (61.42) |
Net Income | |||||
Net Income | 900.8 | 1,708.3 | 2,043.8 | 2,218.8 | 2,251 |
Supplemental | |||||
EBIT | 899.7 | 1,671.6 | 2,004.8 | 2,138 | 2,205.1 |
EBITDA | 1,123.9 | 2,039.7 | 2,823 | 3,326.8 | 3,511.3 |