
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,396 | 6,363.5 | 11,905 | 14,360.7 | 15,277.8 | 63,485.6 | |
COGS | 1,883.4 | 2,106.3 | 4,270.5 | 7,085.9 | 12,372.2 | 41,515.8 | |
Gross Profit | 2,512.6 | 4,257.2 | 7,634.5 | 7,274.8 | 2,905.6 | 21,969.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,857.2 | 3,897.4 | 6,927.7 | 6,794.2 | 2,119.2 | 17,979.5 | |
Total Operating Expenses | 364.1 | 341 | 478.7 | 480.5 | 786.5 | 3,990.3 | |
R&D Expenses | 10.26 | 14.86 | 24.36 | 46.87 | - | - | |
Selling General & Admin Expenses | 72.86 | 107.9 | 68.98 | 56.44 | 238.1 | 457.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (263.8) | (398.4) | (671) | (1,073.6) | (1,394.4) | (5,575.9) | |
Interest Income | 2.189 | 23.31 | 23.27 | 36.43 | 68.68 | 79.55 | |
Income Tax Expense | 166.1 | 234.7 | 924.8 | (3,940.5) | (2,435.3) | (5,468.9) | |
Net Income | |||||||
Net Income | 1,333 | 3,427.1 | 5,179.9 | 10,301.6 | 2,207.3 | 15,205.1 | |
Supplemental | |||||||
EBIT | 1,762.9 | 3,912.3 | 6,775.7 | 7,434.7 | 2,119.2 | 15,958.1 | |
EBITDA | 2,634 | 4,693.6 | 8,830.3 | 9,929 | 7,859 | 35,479.5 | |