

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,703.1 | 2,433 | 2,705.1 | 3,496.4 | 4,613.3 | 9,896.9 | |
COGS | 1,766.2 | 1,897 | 2,201.8 | 2,250.1 | 2,140.9 | 4,354.5 | |
Gross Profit | 936.9 | 536 | 503.2 | 1,246.3 | 2,472.4 | 5,542.4 | |
Operating Expenses & Income | |||||||
Operating Income | 666.7 | 283.6 | 168.6 | 915.5 | 2,274.5 | 5,080.6 | |
Total Operating Expenses | 274.1 | 252.4 | 334.7 | 330.7 | 197.9 | 461.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 105 | 98.37 | 136.8 | 109.5 | 118.2 | 172.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (49.37) | (53.86) | (84.54) | (47.56) | (47.21) | (90.58) | |
Interest Income | 8.804 | 25.46 | 50.07 | 45.33 | 87.94 | - | |
Income Tax Expense | 173 | (59.72) | (174.3) | 517.2 | 519.5 | 1,545.7 | |
Net Income | |||||||
Net Income | 421.2 | 271.9 | 233.9 | 140.9 | 1,414.8 | 2,721.7 | |
Supplemental | |||||||
EBIT | 672.4 | 327.4 | 198.6 | 732.9 | 2,274.5 | 4,694.5 | |
EBITDA | 1,201.8 | 829.2 | 697 | 1,353.8 | 2,800.3 | 5,740.7 | |