
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,581.9 | 7,060.2 | 8,843.7 | 10,945.2 | 14,711.2 | 16,265.9 |
COGS | 103.5 | 249.8 | 274.4 | 7,269.4 | 10,982.1 | 12,776 |
Gross Profit | 4,478.4 | 6,810.4 | 8,569.3 | 3,675.8 | 3,729.1 | 3,489.9 |
Operating Expenses & Income | ||||||
Operating Income | 832.8 | 951.9 | 1,508.4 | 1,978.7 | 1,628.2 | 1,312.6 |
Total Operating Expenses | 3,749.1 | 6,108.3 | 7,335.3 | 8,966.5 | 13,083 | 14,953.3 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 2,407.6 | 94.6 | 132.3 | 634.6 | 940.6 | 2,374.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (121.4) | (292.8) | (369.6) | (366) | (487.6) | (480.8) |
Interest Income | 0.1 | - | 4.3 | 12.2 | 19.3 | 183.9 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 491.6 | 456.4 | 647.4 | 1,247.3 | 551.9 | 438.7 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |