

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,555 | 2,494.1 | 3,950.7 | 6,014.7 | 8,753.4 |
COGS | 164.9 | 327.5 | 260.6 | 481.6 | 839.1 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 664.4 | 856.2 | 1,594.8 | 1,831.4 | 2,916.7 |
Total Operating Expenses | 725.6 | 1,310.4 | 2,095.3 | 3,701.7 | 4,997.7 |
R&D Expenses | 3.463 | - | - | - | - |
Selling General & Admin Expenses | 688.6 | 1,250.2 | 2,004.4 | 3,229.9 | 4,659.9 |
Earnings from Continuing Operations | |||||
Interest Expense | (46.55) | (80.16) | (248.1) | (222.2) | (72.24) |
Interest Income | 49.04 | 107 | 88.96 | 185.3 | 381.2 |
Income Tax Expense | (19.09) | (10.77) | (9.693) | 88.38 | (152) |
Net Income | |||||
Net Income | 651.2 | 970.3 | 1,456.4 | 1,938.4 | 2,955.6 |
Supplemental | |||||
EBIT | 667.8 | 954.3 | 1,625.3 | 1,886.9 | 2,798.6 |
EBITDA | 697.2 | 1,002.2 | 1,692.3 | 1,989.7 | 2,935.9 |