

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,313.5 | 10,015.3 | 12,987.7 | 12,509.9 | 12,547.7 | 25,521.1 | |
COGS | 4,381 | 6,612.4 | 5,903.6 | 7,718.1 | 9,313.1 | 16,861.8 | |
Gross Profit | 2,932.5 | 3,402.9 | 7,084.1 | 4,791.8 | 3,234.6 | 8,691.8 | |
Operating Expenses & Income | |||||||
Operating Income | 4,465.2 | 806.9 | 1,603 | 1,870.9 | 2,398.4 | 3,641.4 | |
Total Operating Expenses | 2,349.7 | 2,596 | 5,481.1 | 2,920.9 | 836.2 | 6,500.1 | |
R&D Expenses | 25.1 | 29.3 | 18.8 | 37.4 | 41.6 | - | |
Selling General & Admin Expenses | 0.4 | 2.7 | 2,639.5 | 1.2 | 177.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (166.1) | (215.5) | (262.6) | (221.3) | (211.5) | (541.9) | |
Interest Income | 2.4 | 46.3 | 75.8 | 84.5 | 66.2 | - | |
Income Tax Expense | 164.8 | 185.3 | 194.2 | 309.3 | 283.7 | 593 | |
Net Income | |||||||
Net Income | 4,270.2 | 646.8 | 1,000.5 | 1,209.7 | 1,596.9 | 2,806.6 | |
Supplemental | |||||||
EBIT | 4,171.1 | 21.3 | 1,832.9 | 1,956.9 | 2,398.4 | 3,664.8 | |
EBITDA | 4,837.2 | 895.8 | 2,651.6 | 3,264.1 | 3,474.4 | 5,932.9 | |