

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 878.1 | 1,113.5 | 2,474.6 | 2,592.7 | 2,640.9 | 2,596.5 | |
COGS | 359.7 | 474.3 | 2,198 | 349 | 2,192.6 | 843.7 | |
Gross Profit | 518.4 | 639.2 | 276.6 | 2,243.7 | 448.3 | 1,752.8 | |
Operating Expenses & Income | |||||||
Operating Income | 116.3 | 78.84 | 156.2 | 146 | 448.3 | 1,126.3 | |
Total Operating Expenses | 402.1 | 560.3 | 1,953.1 | 2,097.7 | 1,192.7 | 626.5 | |
R&D Expenses | 12.11 | 38.67 | 78.7 | - | - | - | |
Selling General & Admin Expenses | 1,512.9 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.1) | (34.6) | (151.9) | (195.7) | (137.2) | (127.5) | |
Interest Income | 193.4 | 0.485 | 10.81 | 14.8 | 47.4 | 9.3 | |
Income Tax Expense | 18.93 | (9.858) | (2.5) | (0.4) | 58.8 | 56.6 | |
Net Income | |||||||
Net Income | 84.91 | 59.9 | 38.2 | (33.1) | 970.8 | 952.1 | |
Supplemental | |||||||
EBIT | 120.8 | 80.1 | 186.3 | 162.2 | 448.3 | 1,136.2 | |
EBITDA | 329.4 | 313.9 | 554.1 | 547.7 | 861.4 | 1,549.9 | |