

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,724.6 | 4,064 | 1,793 | 890.2 | 1,935.8 | 2,825.4 | |
COGS | 552.2 | 776.3 | 725.3 | 558.6 | 1,025.1 | 1,562 | |
Gross Profit | 1,172.4 | 3,287.8 | 1,067.7 | 331.6 | 910.8 | 1,263.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,112.6 | 3,210.8 | 397.7 | (22.42) | 833.7 | 810.1 | |
Total Operating Expenses | 103.1 | 38.91 | 131.1 | 354 | 77.13 | 453.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 30.34 | 41.69 | 65.77 | 75.11 | 99.44 | 63.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.19) | (29) | (91.54) | (75.13) | (63.93) | (100.4) | |
Interest Income | 16.43 | 191.1 | 118.2 | 56.73 | 82.54 | - | |
Income Tax Expense | 236.6 | 980.4 | 146.1 | (25.34) | 267.3 | 242 | |
Net Income | |||||||
Net Income | 814.5 | 2,391.1 | 256.9 | (195.8) | 525 | 329.3 | |
Supplemental | |||||||
EBIT | 1,127 | 3,210.8 | 396.3 | (146) | 833.7 | 686.1 | |
EBITDA | 1,192.9 | 3,317.8 | 544.6 | 75.31 | 1,111.3 | 1,201.1 | |