

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,390.9 | 5,824 | 8,935 | 9,942 | 9,059 | 11,042.7 | |
COGS | 22 | 433 | 1,502 | 2,394 | 1,548 | - | |
Gross Profit | 5,390.9 | 5,391 | 7,433 | 7,548 | 7,511 | 10,173.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,441.5 | 2,405 | 4,281 | 3,645 | 2,474 | 3,224.8 | |
Total Operating Expenses | 2,949.4 | 2,986 | 3,152 | 3,903 | 5,037 | 6,974.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,934 | 985 | 948 | 1,025 | 1,220 | 1,866.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (437) | (433) | (1,502) | (2,394) | (1,548) | (1,094.1) | |
Interest Income | 2,364 | 3,032 | 5,969 | 6,702 | 5,436 | 6,061 | |
Income Tax Expense | 352.9 | 504 | 939 | 883 | 581 | 815 | |
Net Income | |||||||
Net Income | 1,402 | 1,901 | 3,342 | 2,762 | 1,893 | 2,462.2 | |
Supplemental | |||||||
EBIT | - | 2,405 | 4,281 | 3,645 | 2,417 | 2,237.7 | |
EBITDA | 131 | 2,520 | 4,382 | 3,756 | 2,539 | 2,443.7 | |