
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 820.9 | 1,437.7 | 2,681.6 | 5,321.3 | 5,395.5 | 5,318.5 | |
COGS | 286.9 | 492.1 | 1,331 | 2,540 | 2,352.4 | 2,239.2 | |
Gross Profit | 533.9 | 945.6 | 1,350.6 | 2,781.3 | 3,043.1 | 3,079.3 | |
Operating Expenses & Income | |||||||
Operating Income | 474.6 | 826 | 871.6 | 2,017 | 2,165.8 | 2,219 | |
Total Operating Expenses | 346.3 | 611.7 | 1,810 | 3,304.3 | 3,229.7 | 3,099.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 10.21 | 22.95 | 159.1 | 217.8 | 238.2 | 1,499.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.4) | (52.92) | (99.95) | (184.3) | (283.6) | (302.8) | |
Interest Income | 1.55 | 30.84 | 60.13 | 489 | 243.6 | - | |
Income Tax Expense | 113.4 | 152.4 | - | - | - | - | |
Net Income | |||||||
Net Income | 624 | 1,361.8 | (2,424.5) | 571.1 | 208.3 | 58.51 | |
Supplemental | |||||||
EBIT | 475.2 | 908.6 | - | - | - | - | |
EBITDA | 808.8 | 1,655.1 | - | - | - | - | |