

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,380 | 12,294 | 12,004 | 11,450.1 | 15,543.1 | 23,991.8 | |
COGS | 3,740.1 | 2,868.3 | 2,971.6 | 2,539 | 3,978.2 | - | |
Gross Profit | 16,639.9 | 9,425.7 | 9,032.3 | 8,911.1 | 11,564.8 | 18,862.9 | |
Operating Expenses & Income | |||||||
Operating Income | 4,668.2 | 3,402.9 | 4,325.9 | 3,364.8 | 6,570.5 | 10,009 | |
Total Operating Expenses | 11,971.7 | 6,022.9 | 4,706.5 | 5,546.3 | 4,994.4 | 8,853.9 | |
R&D Expenses | - | 438.7 | - | - | - | - | |
Selling General & Admin Expenses | 5,524.7 | 4,645.1 | 5,042.2 | 4,740.5 | 1,286.9 | 10,510.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3,740.1) | (2,868.3) | (2,971.6) | (2,539) | (2,250.2) | (2,795.5) | |
Interest Income | 6,245.3 | 92.85 | 89.37 | 108.1 | 5,141 | 3,974.2 | |
Income Tax Expense | 1,105 | 541.5 | 415.3 | 465.4 | 896.7 | 1,702 | |
Net Income | |||||||
Net Income | 3,484.3 | 2,815.8 | 3,883.8 | 2,873.9 | 3,627.8 | 6,366.8 | |
Supplemental | |||||||
EBIT | 4,668.2 | 3,402.9 | 4,325.9 | 3,364.8 | 6,807.4 | - | |
EBITDA | 5,211.6 | 3,922.2 | 4,914.7 | 3,961.5 | 7,433.1 | - | |