

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,478.8 | 5,390 | 3,715 | 6,158 | 10,212.2 | 20,956.5 | |
COGS | 2,453.2 | 2,844.8 | 2,376 | 3,613 | 6,148.8 | 11,647.4 | |
Gross Profit | 1,025.6 | 2,545 | 1,339 | 2,545 | 4,063.4 | 8,966.5 | |
Operating Expenses & Income | |||||||
Operating Income | 640.3 | 2,541 | 932 | 1,648 | 3,648.4 | 7,952.4 | |
Total Operating Expenses | 385.3 | 4 | 407 | 897 | 415 | 1,681.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 71.4 | 84 | 116 | 192 | 406 | 372 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (210.7) | (221.1) | (212) | (261.4) | (375.2) | (772.9) | |
Interest Income | 21.2 | 31.9 | 27 | 54 | 117 | - | |
Income Tax Expense | 213.4 | 2,453.6 | 571 | 1,312 | 3,049.3 | 5,826.3 | |
Net Income | |||||||
Net Income | 101.1 | 8 | 45 | (93) | (186) | 69.26 | |
Supplemental | |||||||
EBIT | 543.5 | 2,661 | 902 | 1,563 | 3,648.4 | 7,463.1 | |
EBITDA | 1,914.5 | 4,207 | 2,351 | 3,308 | 6,972.7 | 13,745.4 | |