

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,911 | 1,704.3 | 1,575 | 21,998.5 | 2,172.1 | 2,445.3 | |
COGS | 1,331.4 | 764.6 | 800.7 | 10,006.6 | 1,194.7 | 827.1 | |
Gross Profit | 1,579.6 | 939.8 | 1,575 | 11,991.9 | 977.4 | 2,019.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,035.8 | 396.3 | 325.4 | 4,636.4 | 490.8 | 518.3 | |
Total Operating Expenses | 543.8 | 543.4 | 1,249.6 | 7,355.5 | 486.6 | 1,501.5 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.87) | (67.55) | (131.7) | (2,005.1) | (183.4) | - | |
Interest Income | 31.84 | 55.42 | 132.2 | 2,109.9 | 195.3 | - | |
Income Tax Expense | 248 | 93.77 | 82.54 | 1,213.1 | 129.6 | 142.3 | |
Net Income | |||||||
Net Income | 759.9 | 270.3 | 236.3 | 3,502.5 | 363.4 | 402.4 | |
Supplemental | |||||||
EBIT | 1,062.9 | 443.3 | 451.6 | 6,713 | 490.8 | 549.3 | |
EBITDA | 1,125.9 | 528.8 | 535.5 | 7,721.4 | 579.1 | 638.3 | |