
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,278.9 | 4,036 | 8,292 | 21,821 | 9,333 | 18,542 | |
COGS | 397.6 | 529.9 | 83.14 | 1,825 | 4,754 | 5,291 | |
Gross Profit | 3,278.9 | 4,036 | 8,292 | 21,821 | 4,579 | 13,251 | |
Operating Expenses & Income | |||||||
Operating Income | 1,767.7 | 3,000.2 | 10,994 | 26,017 | 9,253 | 18,907 | |
Total Operating Expenses | 1,511.2 | 1,035.8 | (2,702) | (4,196) | (4,674) | (4,036) | |
R&D Expenses | 0.000001 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | - | - | 2,251 | 3,043 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (87.35) | (89.33) | (81) | (257) | (295) | (319) | |
Interest Income | 1.009 | 2.523 | 6 | 225 | 303 | - | |
Income Tax Expense | 508.1 | 892 | 3,345 | 7,879 | 3,190 | 5,813 | |
Net Income | |||||||
Net Income | 1,173.3 | 2,021.3 | 7,574 | 18,106 | 6,077 | 13,067 | |
Supplemental | |||||||
EBIT | 1,768.7 | 3,002.7 | 11,000 | 26,242 | 9,559 | 19,070 | |
EBITDA | 1,952.6 | 3,188.5 | 11,185 | 26,447 | 9,914 | 19,428 | |