

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,956.6 | 4,494.2 | 6,843.6 | 6,802.7 | 7,051.8 | 12,124.6 | |
COGS | 586 | 851.9 | 1,180.3 | 1,097.5 | 4,749.3 | 6,645.6 | |
Gross Profit | 2,370.6 | 3,642.3 | 5,663.4 | 5,705.2 | 2,312.3 | 5,474 | |
Operating Expenses & Income | |||||||
Operating Income | 346.5 | 383.6 | 795.8 | 687 | 964.7 | 1,688.4 | |
Total Operating Expenses | 2,014 | 3,258.7 | 4,867.6 | 5,018.1 | 1,343.2 | - | |
R&D Expenses | - | 6.050339 | 8.912656 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34) | (93.18) | (240.6) | (240.3) | (61.25) | (446.2) | |
Interest Income | 1 | 6.050339 | 31.83 | 45.05 | 31 | - | |
Income Tax Expense | 61.9 | 77.44 | 142.6 | 122.6 | 102.1 | 190.7 | |
Net Income | |||||||
Net Income | 263 | 280.7 | 485.1 | 384.2 | 479.8 | 715.6 | |
Supplemental | |||||||
EBIT | 378 | 592.9 | 868.3 | 747.1 | 964.7 | 1,510.4 | |
EBITDA | 668.2 | 1,058.2 | 1,462.4 | 1,381.6 | 1,539.4 | 2,553.5 | |