

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,407.8 | 21,258 | 23,078 | 21,879.2 | 28,354 | 56,715 | |
COGS | 5,928.2 | 7,195 | 7,873 | 7,554.4 | 20,872.3 | 36,783.4 | |
Gross Profit | 10,479.6 | 14,063 | 15,205 | 14,324.8 | 7,481.8 | 19,931.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,008 | 2,384 | 2,573 | 2,232.7 | 2,611.7 | 5,375.6 | |
Total Operating Expenses | 95.82 | 390 | 12,632 | 12,092.1 | 15,793 | - | |
R&D Expenses | 1,683.6 | 2,000 | 2,304 | - | - | - | |
Selling General & Admin Expenses | 5,603.7 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (251.9) | (308.5) | (339) | (461.5) | (508.3) | (1,268.8) | |
Interest Income | 25.22 | 35 | 172 | 112.3 | 135 | - | |
Income Tax Expense | 166.4 | 315 | 386 | 242 | 362.2 | 764.9 | |
Net Income | |||||||
Net Income | 1,477.6 | 1,591 | 1,857 | 1,626.5 | 2,063.3 | 4,085.1 | |
Supplemental | |||||||
EBIT | 1,549.9 | 2,082 | 2,665 | 2,400.6 | 3,076 | 5,532.6 | |
EBITDA | 2,139.1 | 2,846 | 3,447 | 3,302.8 | 4,236 | 7,868.8 | |