

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,261 | 2,280 | 2,506.6 | 2,148.7 | 4,164.8 | 4,270.3 | |
COGS | 328.4 | 409.3 | 535.4 | 497.6 | 4,165.9 | 4,173.4 | |
Gross Profit | 932.6 | 1,870.7 | 1,971.2 | 1,651.1 | (1.109) | 96.87 | |
Operating Expenses & Income | |||||||
Operating Income | 100.2 | 804.8 | 747.7 | 265.2 | (216) | 35.67 | |
Total Operating Expenses | 832.5 | 1,065.9 | 1,223.5 | 1,385.9 | 214.9 | 1,117 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 87.16 | 116.7 | 103.5 | 115.2 | 214.9 | 153.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (63.34) | (52.64) | (29.32) | (22.19) | (40.12) | (44.89) | |
Interest Income | 194.8 | 6.031 | 13.6 | 19.22 | 14.23 | 22.69 | |
Income Tax Expense | 1.297 | 101.5 | 122 | 44.24 | (80.49) | (83.81) | |
Net Income | |||||||
Net Income | 34.11 | 467 | 655.9 | 286.4 | (153.2) | 100.1 | |
Supplemental | |||||||
EBIT | 98.75 | 621.1 | 807.2 | 352.8 | (193.6) | - | |
EBITDA | 323.3 | 848 | 1,048.5 | 576.4 | 427.5 | - | |