
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,504.6 | 4,869.7 | 5,752.1 | 6,024 | 6,438.8 | 6,659.3 | |
COGS | 873.6 | 1,018.2 | 3,426.9 | 1,094.6 | 1,517.7 | 1,604 | |
Gross Profit | 2,630.9 | 3,851.4 | 2,325.2 | 4,929.4 | 4,921.1 | 5,055.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,570 | 3,019.7 | 2,182.8 | 4,741 | 4,727.4 | 4,917.8 | |
Total Operating Expenses | 83.56 | 113.8 | 166.4 | 188.4 | 193.8 | 531.3 | |
R&D Expenses | 0 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 49.17 | 33.52 | 28.32 | 27.73 | - | 7.224 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,193.1) | (2,361.4) | (2,499.7) | (2,722.5) | (2,250.2) | (1,918.9) | |
Interest Income | 2.964145 | - | 140.9 | - | - | - | |
Income Tax Expense | 2,215.8 | (735) | 4,703.2 | - | - | - | |
Net Income | |||||||
Net Income | (1,349.9) | 2,846.1 | 3,235.1 | 1,696.1 | 3,461 | 3,362.8 | |
Supplemental | |||||||
EBIT | (91.31) | 979.1 | 2,141.6 | - | - | - | |
EBITDA | 3,059 | 4,472.5 | 5,734.8 | 4,418.6 | 5,711.2 | 5,281.7 | |