

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,598.6 | 7,164 | 7,019.6 | 3,317.6 | 3,694.4 | 4,916.1 | |
COGS | 1,668 | 2,751.5 | 3,427.2 | 2,000.6 | 2,376 | 3,141 | |
Gross Profit | 2,930.6 | 4,412.5 | 3,592.4 | 1,317.1 | 1,318.4 | 1,775.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,116.7 | 1,872.3 | 876.7 | 273.6 | 228.8 | (240.9) | |
Total Operating Expenses | 1,927.4 | 2,611.5 | 6,142.9 | 3,044 | 3,465.5 | 5,156.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 54.22 | 66.51 | 228.9 | 110.7 | 157.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (191.2) | (151.4) | (253.7) | (289.3) | (271.9) | (245.3) | |
Interest Income | 0.154 | 13.59 | 3.796 | - | 5.227 | - | |
Income Tax Expense | 249.3 | 293.9 | - | - | - | - | |
Net Income | |||||||
Net Income | 604.4 | 1,153.8 | 559.8 | (2,450.5) | 1,109.8 | 996.6 | |
Supplemental | |||||||
EBIT | 1,116.7 | 1,872.3 | 1,097.9 | 314.2 | 348.1 | (240.9) | |
EBITDA | 1,492.4 | 2,323.6 | 1,652.6 | 965.2 | 728.9 | 139.9 | |