

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,759.3 | 2,247.6 | 2,131.3 | 2,634.8 | 3,596.9 | 7,358.7 | |
COGS | - | 635.3 | 670 | 960.7 | 862.1 | - | |
Gross Profit | 1,759.3 | 925.3 | 2,131.3 | 2,634.8 | 3,596.9 | 6,290.8 | |
Operating Expenses & Income | |||||||
Operating Income | 468.6 | 293 | 431.2 | 754.3 | 1,017 | 3,313.4 | |
Total Operating Expenses | 275.7 | 132.5 | 1,700 | 1,880.4 | 2,579.9 | 1,601.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 103.4 | 134.2 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.085) | (0.13) | (0.108) | (0.143) | (0.162) | (0.374) | |
Interest Income | 204.4 | 107.3 | 246.9 | 88.87 | 113.6 | 135.9 | |
Income Tax Expense | 39.08 | 51.92 | 84.49 | 107.3 | (35.99) | 76.49 | |
Net Income | |||||||
Net Income | 677.6 | 123.2 | 346.8 | 647.1 | 1,053 | 2,004.6 | |
Supplemental | |||||||
EBIT | 716.6 | 234.4 | 477.3 | 754.5 | 1,017.2 | - | |
EBITDA | 730 | 250.1 | 493.8 | 770.6 | 1,035.6 | 2,014.9 | |