

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,374.2 | 3,333.7 | 4,722.7 | 7,671.3 | 6,066.2 | 13,737.5 | |
COGS | 1,103.3 | 1,151.4 | 1,434.8 | 3,589 | 3,046.8 | 3,046.8 | |
Gross Profit | 1,270.9 | 2,182.4 | 3,287.9 | 7,671.3 | 4,222.5 | 11,893.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,039 | 1,715.2 | 2,564 | 4,959.1 | 3,324.6 | 8,283.7 | |
Total Operating Expenses | 231.9 | 467.2 | 723.8 | 2,712.2 | 897.9 | 3,610.1 | |
R&D Expenses | 0 | 0 | - | - | - | - | |
Selling General & Admin Expenses | 162.2 | 392.7 | 643.8 | 54.25 | 31.16 | 85.41 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (210.8) | (203) | (322.9) | (387.4) | (382.6) | (1,378.9) | |
Interest Income | 0.063 | 0.106 | 0.179 | - | - | - | |
Income Tax Expense | 1.86 | 1.966 | 1.869 | 1.713 | 1.8 | 3.513 | |
Net Income | |||||||
Net Income | 704.5 | 1,293.1 | 1,970.1 | 4,311.5 | 2,732.4 | 7,043.8 | |
Supplemental | |||||||
EBIT | 917.2 | 1,498.2 | 2,286.9 | 5,376.5 | 3,468.5 | 13,386.7 | |
EBITDA | 1,637.7 | 2,258.9 | 3,224.3 | 6,299.1 | 4,412.1 | 15,272 | |