
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,916.4 | 10,293.1 | 8,189 | 13,387.8 | 14,902.3 | |
COGS | 1,628.9 | 2,265 | 2,059.7 | 4,094.9 | 5,207.6 | |
Gross Profit | 3,287.5 | 8,028.1 | 6,129.2 | 9,292.9 | 9,694.7 | |
Operating Expenses & Income | ||||||
Operating Income | 2,624.4 | 7,786.7 | 5,071.8 | 7,714.1 | 7,636 | |
Total Operating Expenses | 2,292 | 2,506.3 | 3,117.2 | 5,673.7 | 7,266.4 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (226.2) | (321.5) | (434.6) | (445.2) | (417.5) | |
Interest Income | 149.4 | 598.8 | 659.1 | 580.2 | 869.1 | |
Income Tax Expense | 18.69 | - | - | - | - | |
Net Income | ||||||
Net Income | 8,269.2 | 10,033.6 | 10,567.7 | 10,802.5 | 10,817.2 | |
Supplemental | ||||||
EBIT | 2,488.5 | 10,383.2 | 11,026.5 | 11,357.8 | 11,352.8 | |
EBITDA | 8,552.2 | 10,444.7 | 11,085.9 | 11,456.7 | 11,493.9 | |