

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,463.3 | 4,496.6 | 4,962.7 | 5,404.1 | 6,483.4 | 11,887.5 | |
COGS | 1,222.4 | 2,576.5 | 6,648.7 | 6,845.2 | 6,301.5 | - | |
Gross Profit | 6,008.4 | 6,882.7 | 4,962.7 | 5,404.1 | 6,701 | 16,227.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,103.4 | 3,072.4 | 2,059.1 | 2,271.6 | 3,074.7 | 5,371.6 | |
Total Operating Expenses | 3,950.8 | 4,865.2 | 2,903.7 | 3,132.5 | 4,387.9 | 6,695.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 12.54 | 13.43 | 17.98 | 16.05 | 16.29 | 1,393 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,222.4) | (2,576.5) | (6,648.7) | (6,845.2) | (4,518.1) | (2,172.4) | |
Interest Income | 5,176.7 | 7,007.9 | 11,599.6 | 12,245.9 | 10,418.7 | - | |
Income Tax Expense | 322.9 | 380.7 | 286.9 | 345.7 | 383.2 | 728.9 | |
Net Income | |||||||
Net Income | 1,308.4 | 1,224.4 | 1,592.1 | 1,673.1 | 2,056.9 | 3,730 | |
Supplemental | |||||||
EBIT | 2,103.4 | 2,017.5 | 1,637.7 | 2,546.9 | 2,313.1 | 3,891.6 | |
EBITDA | 2,509.3 | 2,408.3 | 1,997 | 2,933.6 | 2,690.5 | 4,843.1 | |