

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,268.5 | 7,105.2 | 19,148 | 16,211 | 28,337.3 | 46,654.2 | |
COGS | 13,603.5 | (9,603.2) | 2,745 | 3,157 | 3,435 | - | |
Gross Profit | 5,664.9 | 16,708.3 | 16,403 | 13,037.1 | 28,337.3 | 42,330.6 | |
Operating Expenses & Income | |||||||
Operating Income | 23,339.2 | (421.3) | 1,827.8 | 12,063.9 | 5,228.4 | 8,033.2 | |
Total Operating Expenses | 3,470.5 | 17,129.7 | 14,306 | 10,101 | 23,108.9 | 34,297.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3,128 | 3,100 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (238.5) | (162.4) | (138.4) | (133.8) | (186.8) | (324.8) | |
Interest Income | 24 | 4,253 | 4,433 | 5,292 | 5,562 | - | |
Income Tax Expense | 462 | 388.1 | 450.5 | 538 | 1,023 | 1,501.2 | |
Net Income | |||||||
Net Income | (2,002.8) | (1,007) | 1,368.4 | 2,285 | 4,061.5 | 6,801.1 | |
Supplemental | |||||||
EBIT | 38.08 | 2,934.2 | 2,535 | 3,124 | 5,124 | - | |
EBITDA | 2,432.9 | (259) | 1,966.1 | 2,668.6 | 5,415.3 | 8,590.3 | |