

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,906.4 | 5,543 | 5,606.3 | 8,432.2 | 12,491.5 | 66,362.9 | |
COGS | 642.9 | 1,936.6 | 2,383.1 | 2,546 | 2,701.3 | 14,575.9 | |
Gross Profit | 4,263.5 | 3,606.4 | 3,223.3 | 5,886.3 | 9,790.2 | 51,787 | |
Operating Expenses & Income | |||||||
Operating Income | 10,727.3 | 8,472.9 | 15,809.7 | 5,147.6 | 9,482.8 | 46,209 | |
Total Operating Expenses | 520.1 | 73.4 | 102.7 | 738.7 | 307.4 | 4,819 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 520.1 | 73.4 | 102.7 | 425.1 | 189.1 | 2,632.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (725.6) | (880.8) | (680.3) | (1,219.2) | (2,238.3) | (12,136) | |
Interest Income | - | 14.19 | 286.3 | 338.8 | 61.88 | 43.95 | |
Income Tax Expense | (501.3) | 3,518.8 | (1,316.5) | - | - | - | |
Net Income | |||||||
Net Income | 9,979.4 | 7,547.7 | 15,032 | 23,835.6 | 11,117.3 | 60,512.5 | |
Supplemental | |||||||
EBIT | 10,727.3 | 8,472.9 | 15,809.7 | 25,806.5 | - | - | |
EBITDA | 10,727.3 | 8,472.9 | 15,809.7 | 25,201 | 13,487.1 | 71,491.8 | |