

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,389.5 | 3,925 | 1,506.3 | 1,439.2 | 2,142.5 | 2,391.7 | |
COGS | 1,032.8 | 1,127.9 | 976.7 | 1,025.4 | 1,130.5 | 1,199.1 | |
Gross Profit | 1,356.7 | 2,797.1 | 529.6 | 413.8 | 1,012 | 1,192.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,154.7 | 2,603.3 | 314.2 | 169.3 | 787.5 | 1,009.9 | |
Total Operating Expenses | 202 | 193.8 | 215.4 | 244.4 | 224.5 | 182.7 | |
R&D Expenses | 20.63 | - | - | - | - | - | |
Selling General & Admin Expenses | 112.8 | 121.7 | 125.3 | 153 | 145 | 145 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (151.2) | (127.7) | (143.3) | (150.6) | (170.6) | (164.4) | |
Interest Income | 1,783.9 | 2,791.5 | 1,785.4 | 323 | 73.93 | 118.8 | |
Income Tax Expense | (137.9) | (69.87) | 502.2 | (29.87) | 169.8 | 206 | |
Net Income | |||||||
Net Income | (498.6) | (142.1) | 1,720.7 | (90.49) | 633.2 | 949.4 | |
Supplemental | |||||||
EBIT | (485.4) | (84.26) | 2,366.2 | 30.23 | 973.5 | 1,319.9 | |
EBITDA | 29.76 | 377 | 2,799.8 | 516 | 1,547.6 | 1,885.2 | |