
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 538.6 | 1,103.2 | 3,029.2 | 4,167.4 | 1,349.4 | 1,537.1 | |
COGS | 271.2 | 519.4 | 1,267.8 | 2,138 | 892.2 | 799.4 | |
Gross Profit | 267.5 | 583.9 | 1,761.4 | 2,029.4 | 457.2 | 737.7 | |
Operating Expenses & Income | |||||||
Operating Income | 168.7 | 449.7 | 1,525.9 | 1,862.8 | 372.5 | 602.5 | |
Total Operating Expenses | 151.6 | 176.9 | 235.6 | 166.6 | 84.7 | 400.4 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 134.3 | 151.5 | 180.1 | 178.1 | 182.9 | 197.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.94) | (102.9) | (55.38) | (18.85) | (19.62) | (18.96) | |
Interest Income | 0.219477 | 0.722862 | 0.532774 | 1.125526 | 1.239219 | 1.333219 | |
Income Tax Expense | 12.7 | 22.81 | 116.2 | 111.4 | 133 | 116.4 | |
Net Income | |||||||
Net Income | 144 | 324.7 | 1,354.8 | 1,733.7 | 497.3 | 686.5 | |
Supplemental | |||||||
EBIT | (190.4) | (182.4) | 1,518.2 | 1,863.9 | 649.9 | - | |
EBITDA | 232.4 | 513.9 | 1,587.9 | 1,944.2 | 770 | - | |