

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 249.1 | 2,272.6 | 4,087 | 5,055 | 4,580 | 3,994.7 | |
COGS | 511.6 | 517.8 | 1,927 | 2,765 | 2,754 | 1,952.5 | |
Gross Profit | (262.6) | 1,754.8 | 2,160 | 2,290 | 1,826 | 2,042.2 | |
Operating Expenses & Income | |||||||
Operating Income | (2,928.7) | 543.9 | 835 | 871 | 904 | 1,051.1 | |
Total Operating Expenses | 2,666.2 | 1,210.9 | 1,325 | 1,419 | 965 | 893.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 260.3 | 178.6 | 137 | 115 | 380.8 | 502.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (511.6) | (517.8) | (1,927) | (2,765) | (2,439) | (2,350) | |
Interest Income | 1,887.5 | 1,887.6 | 3,584 | 4,411 | 4,037 | 4,012 | |
Income Tax Expense | (55.8) | 238.9 | 223 | 236 | (15) | 149.4 | |
Net Income | |||||||
Net Income | (2,906.2) | 368.1 | 662 | 668 | 943 | 918.9 | |
Supplemental | |||||||
EBIT | (2,928.7) | 543.9 | 835 | 871 | 861 | - | |
EBITDA | (2,664.1) | 750.3 | 1,009 | 1,078 | 913 | 1,071.1 | |