

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 981.4 | 606.1 | 661.2 | 724.4 | 1,533.8 | 3,245.5 | |
COGS | 344.2 | 265.7 | 390.9 | 302.6 | 561 | 1,359.2 | |
Gross Profit | 637.2 | 340.5 | 270.4 | 421.8 | 972.8 | 1,886.3 | |
Operating Expenses & Income | |||||||
Operating Income | 542.9 | 268.4 | 253.9 | 324.2 | 810.3 | 1,824.7 | |
Total Operating Expenses | 103.7 | 83.83 | 16.46 | 97.59 | 162.5 | 61.57 | |
R&D Expenses | 1.679987 | - | - | - | - | - | |
Selling General & Admin Expenses | 3.437216 | 2.456 | 9.789 | 3.082 | 6.1 | 7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81.01) | (2.11) | (1.77) | (2.772) | (30) | (56.94) | |
Interest Income | 0.831718 | 2.007 | 2.281 | 5.483 | 9.1 | - | |
Income Tax Expense | 147.7 | 73.85 | 76.3 | 95.86 | 240.5 | 519.9 | |
Net Income | |||||||
Net Income | 260.6 | 164.4 | 146.9 | 223.8 | 473.9 | 865.9 | |
Supplemental | |||||||
EBIT | 534.4 | 259.3 | 242.9 | 344.9 | 810 | 1,807.8 | |
EBITDA | 611.1 | 319 | 332.5 | 414.8 | 912.8 | 1,996.1 | |