

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,824.6 | 9,591.5 | 4,635.6 | 6,816.9 | 11,457.3 | 21,107.6 | |
COGS | 1,226 | 2,581.5 | (1,275.8) | 6,858.9 | 6,280.6 | - | |
Gross Profit | 4,251.2 | 6,747.6 | 5,911.4 | 6,816.9 | 7,782.6 | 10,855.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,994.6 | 3,007.2 | 2,015.9 | 3,476.9 | 2,859.6 | 5,741.5 | |
Total Operating Expenses | 3,413.6 | 2,822.5 | 2,854.4 | 3,340.1 | 4,923 | 8,162.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 10.98 | 11.36 | 16.36 | 13.66 | 14.1 | 2,765.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,226) | (2,581.5) | (6,670.2) | (6,858.9) | (4,534.2) | (3,874.4) | |
Interest Income | 5,170.3 | 6,964.6 | 11,485.6 | 12,147.1 | 10,362.9 | - | |
Income Tax Expense | 308.1 | 361.2 | 281.3 | 335 | 383.8 | 821.7 | |
Net Income | |||||||
Net Income | 1,657.6 | 1,608.8 | 1,860.3 | 2,060.3 | 2,475.8 | 4,920.6 | |
Supplemental | |||||||
EBIT | 1,994.6 | 1,283.4 | 2,141.6 | 2,395.4 | 2,098 | 3,742.4 | |
EBITDA | 2,389.2 | 1,663.6 | 2,490.6 | 2,771.6 | 2,469.3 | 4,871.7 | |