

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 262.3 | 252 | 4,500.7 | 5,201.6 | 9,385.4 | 14,177.8 | |
COGS | 148.5 | 159.8 | 2,863.4 | 2,991.4 | 4,298.1 | 6,668.6 | |
Gross Profit | 106.8 | 92.21 | 1,637.3 | 2,210.2 | 5,087.3 | 7,509.2 | |
Operating Expenses & Income | |||||||
Operating Income | 101.8 | 84.24 | 1,488.4 | 2,093.2 | 4,634.5 | 6,938.3 | |
Total Operating Expenses | 5.033735 | 7.900352 | 148.9 | 117 | 452.8 | 570.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.576272 | 2.110287 | 64.9 | 18.9 | 68.6 | 18.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.309365) | (4.261723) | (62.9) | (50.4) | (97.59) | (124.5) | |
Interest Income | 0.512753 | 0.775927 | 24.6 | 21.8 | 53.3 | - | |
Income Tax Expense | 26.57 | 25.99 | 465.1 | 697.1 | 1,768.7 | 2,392 | |
Net Income | |||||||
Net Income | 49.36 | 41.79 | 703.3 | 1,245 | 3,825.9 | 4,920.8 | |
Supplemental | |||||||
EBIT | 96.87 | 82.42 | 1,273.2 | 2,038 | 4,634.5 | 6,474.8 | |
EBITDA | 143.4 | 132 | 2,068.5 | 2,665.4 | 5,652.8 | 8,061.1 | |