
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 894.7 | 3,681.7 | 1,881.8 | 5,013.4 | 2,461.1 | 2,497.2 | |
COGS | 75.43 | 305.2 | 385.8 | 460.4 | 618.5 | - | |
Gross Profit | 894.7 | 3,376.5 | 1,881.8 | 4,552.9 | 2,461.1 | 3,222.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,146.1 | 3,276.2 | 3,929 | 4,426.3 | 4,829.8 | 5,101.2 | |
Total Operating Expenses | 251.4 | 100.3 | (2,198.3) | 126.6 | (2,368.7) | (2,570.7) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 13.72 | 100.3 | 20.2 | 126.6 | 36.53 | 61.24 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.083) | (9.035) | (31.87) | (114.6) | (0.826) | (1.168) | |
Interest Income | 10.57 | 88.65 | 93.28 | 2.558 | 0.529 | 108 | |
Income Tax Expense | 271.4 | 513.2 | 552.2 | 571.3 | 538.2 | 544.9 | |
Net Income | |||||||
Net Income | 1,769.4 | 3,009 | 3,528.3 | 3,765.2 | 4,291.6 | 4,523 | |
Supplemental | |||||||
EBIT | 1,146.1 | 3,080.8 | 3,929 | 4,223 | - | - | |
EBITDA | 1,146.1 | 3,080.8 | 2,669.4 | 4,223 | 4,830.6 | 5,069 | |