

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 415.9 | 879.8 | 3,720.9 | 4,314.7 | 4,459.7 | 6,628.2 | |
COGS | 98.07 | 219.2 | 1,233.4 | 1,021.7 | 1,095.1 | 1,613.6 | |
Gross Profit | 317.9 | 660.6 | 2,487.4 | 3,293 | 3,364.6 | 5,014.6 | |
Operating Expenses & Income | |||||||
Operating Income | 286.1 | 573.8 | 2,236.4 | 2,934 | 2,967.6 | 4,442 | |
Total Operating Expenses | 129.9 | 306 | 1,484.4 | 1,380.7 | 1,492 | 2,186.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 17.29 | 34.81 | 104.8 | 156.8 | 188.2 | 247.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (196.8) | (500.7) | (1,119.9) | (906.3) | (312.1) | (912.7) | |
Interest Income | 28.23 | 48.32 | 199.9 | 400.8 | 652.9 | 913.3 | |
Income Tax Expense | 1.158998 | (17.5) | - | - | - | - | |
Net Income | |||||||
Net Income | 237.9 | 5,563.5 | 4,848.9 | 5,249.5 | 3,230 | 5,009.8 | |
Supplemental | |||||||
EBIT | 343.5 | 580.6 | - | - | - | - | |
EBITDA | 439.6 | 6,050.8 | - | - | - | - | |