

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,213.1 | 5,676.6 | 3,872.6 | 3,653.1 | 3,647.9 | 3,851.1 | |
COGS | 734 | 3,219.3 | 3,308.8 | 3,345.5 | 4,763.1 | 2,349.7 | |
Gross Profit | 2,479.1 | 2,457.3 | 563.8 | 307.6 | (1,115.2) | 1,501.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,255.4 | 2,213.1 | 288.8 | 39.4 | (1,408.9) | 1,213.1 | |
Total Operating Expenses | 957.7 | 3,463.5 | 3,583.8 | 3,613.7 | 5,056.8 | 2,638 | |
R&D Expenses | 10 | 11.6 | 12.4 | 12.8 | 13 | - | |
Selling General & Admin Expenses | 177 | 186.8 | 188 | 198.7 | 202.9 | 205.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.8) | (28.3) | (54.7) | (28.9) | (22.4) | (43.7) | |
Interest Income | 10.1 | 103.4 | 24 | 29.1 | 27.2 | 27.3 | |
Income Tax Expense | 291.5 | 626.4 | - | - | - | - | |
Net Income | |||||||
Net Income | 2,983.2 | 1,508.3 | 210.2 | (66.8) | (1,075.8) | 1,062.5 | |
Supplemental | |||||||
EBIT | 493.4 | 2,051.2 | - | - | - | - | |
EBITDA | 2,453.8 | 2,606.8 | - | - | - | - | |