
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 912.4 | 4,341.1 | 10,296.5 | 8,882.5 | 8,010.1 | 8,675 | |
COGS | 417.5 | 1,978.6 | 3,553.4 | 1,914.5 | 2,018.2 | 2,193.3 | |
Gross Profit | 494.9 | 2,362.5 | 6,743.1 | 6,968 | 5,991.9 | 6,481.7 | |
Operating Expenses & Income | |||||||
Operating Income | 386 | 2,087.5 | 6,182.9 | 6,629.1 | 5,519 | 5,962 | |
Total Operating Expenses | 526.4 | 2,253.6 | 4,113.6 | 2,253.4 | 2,491.2 | 2,713.1 | |
R&D Expenses | 18.13 | 117.2 | 132.7 | - | - | - | |
Selling General & Admin Expenses | 84.07 | 228.5 | 394.1 | 159.9 | 215.1 | 268.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.07) | (58.5) | (339.1) | (578.9) | (925.4) | (981.6) | |
Interest Income | 20.58 | 60.25 | 43.74 | 478.3 | 122.5 | 49.48 | |
Income Tax Expense | 72 | 402.8 | - | - | - | - | |
Net Income | |||||||
Net Income | 312.3 | 1,670.2 | 2,321.7 | 1,083.8 | 1,043.6 | 1,032.5 | |
Supplemental | |||||||
EBIT | 385.3 | 2,084.4 | - | - | - | - | |
EBITDA | 399.7 | 2,135.3 | - | - | - | - | |