

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,132.5 | 2,850.2 | 1,506.4 | 1,178.9 | 1,349.6 | 1,569.5 | |
COGS | 1,173 | 578.4 | 683.1 | 865.8 | 1,342.1 | - | |
Gross Profit | 825.1 | 2,850.2 | 1,506.4 | 313.1 | 7.49719 | 1,569.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,900.2 | 2,754.8 | 1,444.5 | 574.8 | 205.3 | 1,517.8 | |
Total Operating Expenses | 232.3 | 19.8 | (131.1) | (261.7) | (197.8) | 51.7 | |
R&D Expenses | 0.000001 | 0 | 0.000003 | - | - | - | |
Selling General & Admin Expenses | 67.08 | 27.28 | 121.6 | 116.4 | 174.3 | 25.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (129.9) | (102.1) | (169.8) | (175.4) | (160.6) | (41.1) | |
Interest Income | 31.21 | 28.49 | 27.9 | 22.4 | 47.7 | 3.9 | |
Income Tax Expense | 753.7 | (175) | (991.7) | 49.8 | (825.1) | 847.3 | |
Net Income | |||||||
Net Income | 771.1 | (405.5) | (2,697.6) | (590.5) | 1,146.1 | 1,633.2 | |
Supplemental | |||||||
EBIT | 1,691.6 | (458.5) | (3,249.5) | (392.5) | 443.4 | - | |
EBITDA | 1,727.3 | (321.4) | (2,944.5) | (352.9) | 847.6 | - | |