

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,828.7 | 7,743 | 8,379 | 8,858 | 9,311.5 | 18,741.4 | |
COGS | 634.7 | 1,064 | 1,143 | 1,173 | 5,564.1 | 5,598.8 | |
Gross Profit | 4,194 | 6,679 | 7,236 | 7,685 | 3,747.4 | 13,142.7 | |
Operating Expenses & Income | |||||||
Operating Income | 786.9 | 1,417 | 1,371 | 1,463 | 2,163.6 | 4,073.6 | |
Total Operating Expenses | 3,407.8 | 5,287 | 5,865 | 6,222 | 1,583.7 | 7,837.1 | |
R&D Expenses | 323.6 | 598 | 10 | - | - | - | |
Selling General & Admin Expenses | 241.6 | 420 | 404 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (146.3) | (178) | (284) | (339) | (307) | (798.5) | |
Interest Income | 3.6945 | 111 | 156 | 150 | 121 | - | |
Income Tax Expense | 223.1 | 262 | 247 | 337 | 462.9 | 891.7 | |
Net Income | |||||||
Net Income | 2,312 | 1,303 | 761 | 685 | 1,248.8 | 2,396 | |
Supplemental | |||||||
EBIT | 1,074.4 | 1,637 | 1,479 | 1,849 | 2,275.6 | 4,684.2 | |
EBITDA | 2,184.9 | 3,480 | 3,622 | 4,298 | 4,513.6 | 9,055.6 | |