

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,185.8 | 5,151.8 | 6,020.5 | 5,939.1 | 4,975.2 | 6,208 | |
COGS | 1,222.1 | 2,289.1 | 2,756.9 | 3,685.9 | 2,484.4 | 2,677.4 | |
Gross Profit | 1,963.6 | 2,862.7 | 3,263.6 | 2,253.2 | 2,490.9 | 3,530.6 | |
Operating Expenses & Income | |||||||
Operating Income | 5,302.5 | (363.7) | 2,428.7 | 1,001.5 | 1,781 | 2,461.1 | |
Total Operating Expenses | 843.5 | 2,408.9 | 827.5 | 1,251.7 | 709.8 | 1,069.5 | |
R&D Expenses | 1.14283 | 1.7 | 4.7 | 3.8 | 10.6 | - | |
Selling General & Admin Expenses | 170 | 145.6 | 789.4 | 151.6 | 166.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (420.9) | (623.1) | (815.6) | (877.1) | (37.69) | (855.1) | |
Interest Income | 7.38444 | 65.4 | 207.9 | 70.7 | 118.6 | 110.2 | |
Income Tax Expense | 2,330.9 | (63.3) | (2,577.1) | 385.6 | (1,585.9) | (943.2) | |
Net Income | |||||||
Net Income | 2,356.3 | (643.8) | (6,285.1) | (896) | 3,721.6 | 3,867.4 | |
Supplemental | |||||||
EBIT | 2,193.4 | (2,763.3) | (8,369.6) | 273.7 | 2,564.4 | 4,295.7 | |
EBITDA | 8,626.8 | 1,255.3 | (7,904.9) | 408 | 3,078.4 | 4,494.9 | |