
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,782.8 | 4,963.9 | 12,738.9 | 6,859 | 16,996 | 16,996 | |
COGS | 647.2 | 1,044.5 | 5,456.9 | 3,380.8 | 10,895.6 | 10,895.6 | |
Gross Profit | 2,135.6 | 3,919.4 | 7,282 | 3,478.2 | 6,100.4 | 6,100.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,651.4 | 3,229.6 | 6,363 | 2,529 | 4,866.8 | 4,875.8 | |
Total Operating Expenses | 484.2 | 689.8 | 919 | 949.2 | 1,233.6 | 1,224.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 57 | 57 | 115 | 135 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (641.1) | (1,090.2) | (1,444.6) | (1,895.1) | (2,561) | (2,561) | |
Interest Income | 0.783 | 1,054.5 | 70.21 | 32.41 | 9.863 | - | |
Income Tax Expense | 409.1 | 742.5 | 1,636.7 | 402.1 | 788 | 788 | |
Net Income | |||||||
Net Income | 906.9 | 1,820.9 | 4,155.7 | 65.78 | 1,800.7 | 1,800.7 | |
Supplemental | |||||||
EBIT | 1,906.4 | 3,653.6 | 6,977.6 | 2,363 | 4,866.8 | 5,032.1 | |
EBITDA | 2,362.2 | 4,271.7 | 7,688 | 3,497.1 | 6,145.1 | 6,328.6 | |