
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,637.4 | 4,817.7 | 4,578.8 | 11,900.8 | 13,547.2 | 2,914,284.1 | |
COGS | 2,136.2 | 3,153.1 | 2,845.9 | 2,756.7 | 4,209.2 | - | |
Gross Profit | 1,501.3 | 1,664.7 | 1,732.9 | 1,190.1 | 9,338.1 | - | |
Operating Expenses & Income | |||||||
Operating Income | 668.9 | 790.2 | 821.4 | 2,408.7 | 2,988.6 | 1,618,421.1 | |
Total Operating Expenses | 832.3 | 874.5 | 911.5 | 949.2 | 6,349.5 | 2,366,754.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 84.4 | 219.8 | 132.9 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (160.2) | (162.8) | (855.4) | (1,111.3) | (1,243.3) | (356,175.7) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 131.3 | 171.2 | 170.9 | 424.7 | 614 | 283,522.2 | |
Net Income | |||||||
Net Income | 401.7 | 532.9 | 518.7 | 811.7 | 1,699.9 | 54,537.1 | |
Supplemental | |||||||
EBIT | 684.1 | 854.6 | 856.3 | 888.7 | 2,988.6 | - | |
EBITDA | 1,023 | 1,545.8 | 1,233.2 | 2,408.7 | 5,393.1 | 543,269.4 | |