

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,267.9 | 4,522.7 | 3,239.5 | 3,897.1 | 5,922.7 | 10,898.7 | |
COGS | - | - | 2,426.1 | 2,131.6 | 1,915.8 | - | |
Gross Profit | 4,267.9 | 4,522.7 | 813.4 | 3,897.1 | 4,006.9 | 8,204 | |
Operating Expenses & Income | |||||||
Operating Income | 1,418.9 | 1,299.1 | 655.9 | 1,069.8 | 937.6 | 2,282.8 | |
Total Operating Expenses | 1,003.3 | 1,042.2 | 2,583.6 | 2,827.3 | 3,069.3 | 5,792.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 10.1 | 9.6 | 570.7 | 7 | 5.2 | 2,533 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.2) | (76.4) | (1,751.3) | (2,131.6) | (1,703.3) | (1,515.6) | |
Interest Income | 758.5 | 1,248.3 | 2,593.1 | 2,508.8 | 1,827.9 | - | |
Income Tax Expense | 176 | 133.9 | 60.3 | 31.9 | 173.8 | 256.6 | |
Net Income | |||||||
Net Income | 1,082 | 949.6 | 454 | 1,022.1 | 763.7 | 2,006 | |
Supplemental | |||||||
EBIT | 1,277.4 | 1,113.1 | 513.8 | 1,054.1 | 937.6 | 1,359.1 | |
EBITDA | 1,514.5 | 1,392.6 | 758.6 | 1,298.9 | 1,034 | 2,403.9 | |