
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 120.7 | 222.9 | 720.3 | 1,025.5 | 1,101.6 | 1,139.2 | |
COGS | 34.18 | 51.22 | 180.2 | 245.8 | 274.1 | 283.2 | |
Gross Profit | 86.48 | 171.7 | 540.1 | 779.8 | 827.6 | 856 | |
Operating Expenses & Income | |||||||
Operating Income | 75.95 | 156.3 | 487.3 | 697.2 | 692.5 | 704.5 | |
Total Operating Expenses | 44.71 | 66.64 | 233 | 328.3 | 409.1 | 434.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.234378 | 5.236051 | 22.25 | 34.74 | 68.11 | 83.81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.304736) | (0.167399) | (2.154087) | (1.577284) | (2.98025) | (3.319344) | |
Interest Income | 5.730297 | 11.36 | 92.83 | 240.7 | 262.8 | 243.2 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 94.82 | 1,247.4 | 716.9 | 686.4 | 663.7 | 619 | |
Supplemental | |||||||
EBIT | 84.23 | 156.1 | - | - | - | - | |
EBITDA | 103.9 | 1,247.7 | - | - | - | - | |