
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,712.1 | 7,017.7 | 22,545.3 | 27,881.4 | 48,469.3 | 49,297.5 | |
COGS | 283.5 | 510.2 | 6,590.5 | 2,534.4 | 4,990.9 | 5,066.3 | |
Gross Profit | 3,428.6 | 6,507.4 | 15,954.8 | 25,347.1 | 43,478.5 | 44,231.2 | |
Operating Expenses & Income | |||||||
Operating Income | (1,332.4) | 3.08 | 3,382.2 | 2,804.1 | 4,042.1 | 3,760.8 | |
Total Operating Expenses | 4,761.1 | 6,504.4 | 12,572.6 | 22,543 | 39,436.4 | 40,470.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 47 | 55 | 83 | 121 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (134.2) | (199.4) | (731.5) | (718.3) | (1,185.9) | (1,147.9) | |
Interest Income | 0.021 | 189.8 | 29.55 | 23.58 | 27.52 | - | |
Income Tax Expense | 17.22 | 19.41 | (289.4) | (721.3) | (1,756.6) | (1,621.5) | |
Net Income | |||||||
Net Income | (1,829.8) | 534.2 | 3,297.2 | 2,610.7 | 4,596.4 | 4,178.1 | |
Supplemental | |||||||
EBIT | (1,678.4) | 753 | 3,739.3 | 2,607.7 | 4,025.7 | 3,754.6 | |
EBITDA | (1,488.6) | 957.9 | 4,443 | 4,079.3 | 7,077.3 | 6,814.6 | |