
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 69.84 | 536.4 | 565 | 658.8 | 1,010.2 | 2,410.2 |
COGS | 7.189619 | 67.06 | 72.72 | 65.2 | 106.1 | 432 |
Gross Profit | 62.65 | 469.4 | 492.3 | 593.6 | 904.1 | 1,978.2 |
Operating Expenses & Income | ||||||
Operating Income | 58.54 | 432.1 | 460.9 | 516.8 | 803.4 | 1,743.1 |
Total Operating Expenses | 11.3 | 104.3 | 104.2 | 142.1 | 206.8 | 667.1 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 2.054177 | 18.09 | 21.62 | 26.28 | 25.62 | 51.39 |
Earnings from Continuing Operations | ||||||
Interest Expense | (54.44) | (241.6) | (291.8) | (372.7) | (496) | (1,027.1) |
Interest Income | 5.135442 | 2.128765 | 24.57 | 53.52 | 86.93 | 113.9 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 799.1 | (663.1) | (884.4) | 9.731769 | 468.5 | 397.4 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |