

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,862.2 | 13,526.5 | 24,899.8 | 34,963.3 | 47,945.2 | 55,643.7 | |
COGS | 3,616.5 | 5,668.7 | 11,495.2 | 15,522.2 | 19,786.7 | 25,878 | |
Gross Profit | 4,245.7 | 7,857.7 | 13,404.6 | 19,441.1 | 28,158.6 | 29,765.7 | |
Operating Expenses & Income | |||||||
Operating Income | 971.9 | 1,515.4 | 3,111.6 | 3,516.1 | 5,032.9 | 5,514.2 | |
Total Operating Expenses | 3,273.7 | 6,342.4 | 10,293 | 15,925 | 23,125.7 | 24,251.5 | |
R&D Expenses | 248.4 | 306.7 | 338.8 | 500.8 | 612.6 | - | |
Selling General & Admin Expenses | 571.4 | 1,459.5 | 1,829.7 | 2,420.5 | 3,714.5 | 3,890.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (35.03) | (23.9) | - | (3.979597) | (0.121594) | (1.95845) | |
Interest Income | 102.2 | 84.92 | 108.7 | 89.19 | 188.6 | 188.3 | |
Income Tax Expense | (63.03) | 649.7 | 259.4 | 773.4 | 1,634 | 1,792.3 | |
Net Income | |||||||
Net Income | 571.1 | 496.8 | 2,847.5 | 2,973.2 | 3,502.3 | 3,771 | |
Supplemental | |||||||
EBIT | 543.2 | 1,170.4 | 3,106.9 | 3,750.6 | 5,136.4 | 5,577 | |
EBITDA | 1,666.7 | 2,417 | 3,711.5 | 4,935.6 | 6,693.8 | 7,342.2 | |