

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,396 | 6,363.5 | 11,905 | 14,360.7 | 15,584 | 59,732.5 | |
COGS | 1,883.4 | 2,106.3 | 4,270.5 | 7,085.9 | 12,620.1 | 40,381 | |
Gross Profit | 2,512.6 | 4,257.2 | 7,634.5 | 7,274.8 | 2,963.9 | 19,351.5 | |
Operating Expenses & Income | |||||||
Operating Income | 2,148.6 | 3,916.2 | 6,927.7 | 6,794.2 | 2,161.6 | 15,428.1 | |
Total Operating Expenses | 364.1 | 341 | 478.7 | 611.4 | 802.2 | 3,923.4 | |
R&D Expenses | 10.26 | 14.86 | 24.36 | 46.87 | - | 11.01 | |
Selling General & Admin Expenses | 25.15 | 46.73 | 68.98 | 56.44 | 238.1 | 363.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (302.2) | (465.5) | (671) | (1,245.9) | (1,394.4) | (5,589.6) | |
Interest Income | 648.8 | 740.3 | 23.27 | 36.43 | 68.68 | 3,452.1 | |
Income Tax Expense | 166.1 | 234.7 | 924.8 | (3,940.5) | (2,484.1) | (6,733.2) | |
Net Income | |||||||
Net Income | 1,333 | 3,427.1 | 5,179.9 | 10,301.6 | 2,251.5 | 13,938.8 | |
Supplemental | |||||||
EBIT | 1,801.3 | 4,060.2 | 6,813.5 | 7,607 | 2,161.6 | 12,527.3 | |
EBITDA | 2,672.4 | 4,841.5 | 8,828.8 | 10,135.7 | 8,016.5 | 31,805.5 | |