

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 191.5 | 511.7 | 1,580.8 | 1,592 | 1,645.9 | 1,771.6 | |
COGS | 14 | 19.89 | 54.41 | 62.66 | 95.44 | 112.6 | |
Gross Profit | 177.5 | 491.8 | 1,526.4 | 1,529.4 | 1,550.5 | 1,659 | |
Operating Expenses & Income | |||||||
Operating Income | 168.8 | 474.3 | 1,400.3 | 1,411.3 | 1,371.6 | 1,518.4 | |
Total Operating Expenses | 22.71 | 37.42 | 180.5 | 180.7 | 274.3 | 253.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.462482 | 6.592051 | 69.56 | 50.08 | 92.7 | 56.73 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (125.7) | (297.9) | (1,136.6) | (476.5) | (397.9) | (460.9) | |
Interest Income | 5.953332 | 11.67 | 27.49 | 659.6 | 144.9 | 93.42 | |
Income Tax Expense | 250.1 | 370.3 | - | - | - | - | |
Net Income | |||||||
Net Income | 2,083.8 | 3,082.3 | 1,048.8 | 1,891.4 | 2,612 | 1,851 | |
Supplemental | |||||||
EBIT | 166.6 | 649.1 | - | - | - | - | |
EBITDA | 2,491.4 | 3,802.9 | - | - | - | - | |