

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,429.3 | 10,015.3 | 11,748.7 | 12,509.9 | 12,806.7 | 25,499.2 | |
COGS | 3,851.3 | 6,612.4 | 5,340.4 | 7,718.1 | 7,521.3 | 14,607 | |
Gross Profit | 4,058.9 | 3,402.9 | 6,408.3 | 4,791.8 | 5,285.4 | 10,892.3 | |
Operating Expenses & Income | |||||||
Operating Income | 3,925.4 | 806.9 | 1,450.1 | 1,870.9 | 1,836 | 4,358 | |
Total Operating Expenses | 133.5 | 5,141.8 | 4,958.2 | 2,920.9 | 3,449.4 | 6,534.3 | |
R&D Expenses | 22.07 | 29.3 | 17.01 | 37.4 | 41.6 | - | |
Selling General & Admin Expenses | 0.35164 | 2.7 | 2,387.7 | 1.2 | 177.1 | 1.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (143.7) | (199.1) | (237.5) | (214.4) | (189.1) | (486.5) | |
Interest Income | 2.10984 | 46.3 | 68.57 | 89.7 | 66.2 | - | |
Income Tax Expense | 144.9 | 185.3 | 175.7 | 309.3 | 283.7 | 553.7 | |
Net Income | |||||||
Net Income | 3,753.9 | 646.8 | 905.1 | 1,209.7 | 1,596.9 | 3,151.3 | |
Supplemental | |||||||
EBIT | 837.4 | 1,444.1 | 1,658 | 1,956.9 | 2,417.6 | 4,231.2 | |
EBITDA | 1,490.3 | 3,083.6 | 2,631.9 | 3,264.1 | 3,493.6 | 6,693.8 | |