
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,116.6 | 6,366.5 | 7,461.4 | 4,672.1 | 5,627.1 | 5,698 |
COGS | 661 | 954 | 614.7 | 890 | 861 | 826 |
Gross Profit | 2,455.7 | 5,412.5 | 6,846.7 | 3,782.1 | 4,766.1 | 4,872.1 |
Operating Expenses & Income | ||||||
Operating Income | 1,106.3 | 2,979.3 | 2,459.9 | 1,699 | 2,396.6 | 2,733.1 |
Total Operating Expenses | 2,010.3 | 3,387.2 | 5,001.6 | 2,973.1 | 3,230.6 | 2,964.9 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 20.1 | 24.33 | 33.07 | 35 | 34.89 | 25.1 |
Earnings from Continuing Operations | ||||||
Interest Expense | (10.59) | (7.451711) | (9.297318) | (8.980394) | (8.046782) | (16.67) |
Interest Income | 52.27 | 218.9 | 353 | 247 | 261.5 | 324.5 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 1,036 | 2,762 | 2,486.5 | 1,688.6 | 2,342.3 | 2,595 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |