

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,596.7 | 6,747.1 | 7,127.6 | 8,063.9 | 7,569.1 | 15,666.3 | |
COGS | 5,888 | 7,736.2 | 6,263.9 | (203.4) | (214.9) | (491.6) | |
Gross Profit | 708.6 | 964.2 | 863.7 | 8,267.3 | 7,784 | 15,954.9 | |
Operating Expenses & Income | |||||||
Operating Income | 707.5 | 1,022 | 867.4 | 768.6 | 823.7 | 1,601 | |
Total Operating Expenses | 1.14283 | (7.4) | (4.7) | 7,498.7 | 6,960.3 | 14,245.3 | |
R&D Expenses | 9.58219 | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (153) | (161.2) | (243) | (318.6) | (239.4) | (532.9) | |
Interest Income | 7.20862 | 22.4 | 94.3 | 157.5 | 86.5 | - | |
Income Tax Expense | 204 | 272.1 | 250.9 | 272.9 | 287.1 | 568.2 | |
Net Income | |||||||
Net Income | 920.3 | 656.3 | 142.4 | 293.9 | (151.8) | 515.3 | |
Supplemental | |||||||
EBIT | 706.8 | 998.3 | 946.5 | 871.3 | 844.4 | 1,743.4 | |
EBITDA | 1,197.9 | 1,584.6 | 1,540 | 1,616.9 | 1,439.8 | 3,012.6 | |