

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,517.6 | 2,605.1 | 6,043.3 | 4,872.5 | 7,611.8 | 13,813.5 | |
COGS | (1,361.8) | (621.3) | (719.6) | (806.4) | - | - | |
Gross Profit | 9,879.4 | 1,383.8 | 5,015.8 | 4,872.5 | 7,611.8 | 12,611.1 | |
Operating Expenses & Income | |||||||
Operating Income | 926.9 | (90.66) | 1,151.4 | 4,002.6 | 1,246.7 | 5,742.3 | |
Total Operating Expenses | 1,207.6 | 1,800.7 | 1,896.9 | 869.9 | 6,365.1 | 9,640.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,207.6 | 1,150.5 | 33.97 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (149.1) | (162.5) | (202.1) | (227.5) | (167.8) | (345.3) | |
Interest Income | 2,643.6 | 170.4 | 2,803.6 | 842.2 | 3,189.8 | 3,657.1 | |
Income Tax Expense | 7.101 | 47.61 | 112.3 | 127.2 | 168.1 | 398.3 | |
Net Income | |||||||
Net Income | 513.4 | (642.7) | 397.2 | 470.8 | 652.5 | 1,554.5 | |
Supplemental | |||||||
EBIT | 926.9 | (454.2) | 1,038.2 | 1,132.3 | 1,414.5 | - | |
EBITDA | 1,122.9 | (245.6) | 1,227.2 | 1,134.6 | 1,600.4 | 3,366.6 | |