

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,728.8 | 1,460 | 2,424.2 | 3,008.7 | 4,903.1 | 4,135.5 | |
COGS | 922.7 | 914.6 | 505.8 | 589.3 | 379.6 | 162 | |
Gross Profit | 5,728.8 | 1,460 | 1,918.5 | 2,419.4 | 4,523.5 | 3,973.6 | |
Operating Expenses & Income | |||||||
Operating Income | 890.5 | 741.4 | 1,067.2 | 1,450.7 | 1,373.2 | 1,560.3 | |
Total Operating Expenses | 4,716.1 | 701 | 851.3 | 968.7 | 3,150.3 | 2,413.2 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 294.3 | 332.3 | 354.3 | 388.3 | 356 | 382.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53.76) | (79.83) | (505.8) | (589.3) | (354.4) | (130) | |
Interest Income | 406.3 | 552.6 | 1,153 | 1,464.3 | 1,247.5 | 611.7 | |
Income Tax Expense | 177.4 | 139.8 | 245.3 | 331.1 | 184.2 | 242.7 | |
Net Income | |||||||
Net Income | 713.1 | 521.8 | 821.9 | 1,119.6 | 1,189.1 | 1,315.9 | |
Supplemental | |||||||
EBIT | 890.5 | 741.4 | 1,068.2 | 1,452.7 | 1,373.2 | - | |
EBITDA | 890.5 | 741.4 | 1,067.2 | 1,450.7 | 1,394.9 | 1,560.3 | |