

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,527 | 8,677.6 | 4,840 | 8,126.5 | 5,815.8 | 5,814 | |
COGS | 1,634.9 | 2,343.4 | 1,887.7 | 3,064.1 | 5,495 | 5,507.3 | |
Gross Profit | 4,892.1 | 6,334.3 | 2,952.2 | 5,062.4 | 320.8 | 306.1 | |
Operating Expenses & Income | |||||||
Operating Income | 3,301.1 | 5,957.8 | 2,244.3 | 2,558.3 | 69.45 | 56.02 | |
Total Operating Expenses | 1,734.3 | 376.4 | 707.9 | 2,504.1 | 251.3 | 250.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,003.5 | 100.9 | 123.6 | 327.9 | 251.5 | 184.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.63) | (29.93) | (38.19) | (117) | (70.36) | (64.39) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 629.6 | 1,419.2 | 443.5 | 566.4 | 81.17 | 103 | |
Net Income | |||||||
Net Income | 2,581.9 | 4,487 | 1,735.9 | 1,818.2 | 262.5 | 380 | |
Supplemental | |||||||
EBIT | 3,247.4 | 5,936.2 | 2,217.6 | 2,501.6 | 69.45 | 176 | |
EBITDA | 4,341.3 | 7,120.7 | 3,521 | 4,733.8 | 3,102.4 | 3,215.9 | |