
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,041.9 | 3,408.1 | 6,144.6 | 9,391.1 | 4,661.3 | 5,065.7 | |
COGS | 1,686.6 | - | 1,435.2 | - | - | - | |
Gross Profit | 5,355.3 | 3,408.1 | 4,709.4 | 9,391.1 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 2,003.3 | 549.4 | 942.5 | 1,837.4 | - | - | |
Total Operating Expenses | 3,352 | 2,858.7 | 3,767 | 7,553.6 | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 502.3 | 2,391.4 | 466.3 | 460.8 | 481.3 | 1,929.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,686.6) | (1,392.3) | (1,435.2) | (1,392.5) | (1,253.9) | (933.8) | |
Interest Income | 2,710.5 | 2,899.8 | 2,539.4 | 2,081 | 2,014.9 | 1,541.3 | |
Income Tax Expense | 351 | 33.42 | 120.8 | 228.4 | - | 95.98 | |
Net Income | |||||||
Net Income | 1,652.2 | 517.2 | 819.7 | 1,544.3 | 2,101.8 | 2,307.6 | |
Supplemental | |||||||
EBIT | 2,003.3 | - | 942.5 | - | - | - | |
EBITDA | 2,243.2 | - | 1,242.1 | - | - | - | |