

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,619.3 | 10,591.9 | 26,293.3 | 50,326.4 | 47,729.2 | 48,569.9 | |
COGS | 2,247.7 | 4,989.8 | 13,619.7 | 25,017.7 | 23,391.1 | 23,637.4 | |
Gross Profit | 2,371.7 | 5,602.1 | 12,673.6 | 25,308.7 | 24,338.1 | 24,932.6 | |
Operating Expenses & Income | |||||||
Operating Income | 698.6 | 1,979.8 | 3,448.9 | 6,300.9 | 5,673.6 | 5,602.9 | |
Total Operating Expenses | 1,712.9 | 8,612.1 | 9,194.1 | 44,025.5 | 42,055.6 | 42,967 | |
R&D Expenses | 45.06 | 5.792 | 293.6 | 653.4 | 836 | 880 | |
Selling General & Admin Expenses | 75.73 | 1,066.9 | 522.4 | 5,305.3 | 5,187.1 | 5,273.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (242.8) | (484.5) | (1,427.6) | (3,140.7) | (2,358.9) | (2,386.7) | |
Interest Income | 89.56 | 298.6 | 1,117.9 | 2,468.7 | 1,556.4 | 1,698.9 | |
Income Tax Expense | 116 | 243.9 | 912.7 | - | - | - | |
Net Income | |||||||
Net Income | 400.4 | 1,439.4 | 1,783.9 | 3,558.9 | 2,293.5 | 2,010.8 | |
Supplemental | |||||||
EBIT | 2,163.2 | 1,982.3 | 3,795.2 | - | - | - | |
EBITDA | 2,666.2 | 2,690.6 | 5,405.2 | - | - | - | |