
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,384.4 | 3,422.6 | 306.6 | 356.1 | 2,671.9 | 4,378.1 | |
COGS | 101.1 | 870.7 | 188.1 | 971.8 | 45.81 | - | |
Gross Profit | 2,283.4 | 2,551.9 | 2,594.4 | (615.7) | 2,626 | 3,769.6 | |
Operating Expenses & Income | |||||||
Operating Income | 3,967.2 | (6,890.4) | (234.1) | (801.1) | (995.6) | 139.6 | |
Total Operating Expenses | 1,340.6 | 1,112.2 | 352.6 | 185.4 | 3,621.6 | 3,630 | |
R&D Expenses | 0.000001 | 0.000003 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 184 | 208.1 | 1,638.9 | 756 | 2,035.1 | 147.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (937.4) | (1,109.3) | (1,643.7) | (1,339.1) | (900.2) | (1,856.1) | |
Interest Income | 350.9 | 475.3 | 659.7 | 1,376.9 | 463.4 | 1,227.9 | |
Income Tax Expense | 768.2 | (923.4) | 76.38 | (313.3) | 77.52 | 530.1 | |
Net Income | |||||||
Net Income | 2,661.4 | (7,354) | (1,824.6) | (1,830) | (1,924.8) | (4,486.5) | |
Supplemental | |||||||
EBIT | 3,967.2 | (6,890.4) | (1,685.9) | (776.1) | (744.3) | - | |
EBITDA | 4,034.4 | (6,823.8) | (1,630.9) | (763.2) | (698.5) | (1,860.1) | |