

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 50.19 | 90.02 | 484.9 | 684.3 | 1,268.7 | 1,363.8 | |
COGS | 4.309 | 21.41 | 239.5 | 373.2 | 736.1 | 847.4 | |
Gross Profit | 45.88 | 68.6 | 245.4 | 311.1 | 532.6 | 516.4 | |
Operating Expenses & Income | |||||||
Operating Income | 28.68 | 45.63 | 200.9 | 154.2 | 245.7 | 279.1 | |
Total Operating Expenses | 21.5 | 44.38 | 284 | 530.1 | 1,023.1 | 1,084.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 18.29 | 22.87 | 95.76 | 87.68 | 239.1 | 236.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.008) | (8.891) | (35.56) | (61.21) | (92.33) | (97.25) | |
Interest Income | 21.22 | 88.02 | 123 | 42.69 | 135.7 | 123.5 | |
Income Tax Expense | 86.66 | 381 | - | - | - | - | |
Net Income | |||||||
Net Income | 384.8 | 1,560.5 | 1,809.6 | 762.4 | 157.3 | 187.3 | |
Supplemental | |||||||
EBIT | 27.58 | 45.96 | - | - | - | - | |
EBITDA | 471.7 | 1,951 | - | - | - | - | |