
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,598.6 | 7,164 | 7,019.6 | 3,317.6 | 3,667.4 | 4,916.1 | |
COGS | 1,696.3 | 2,777.8 | 3,427.2 | 1,916.7 | 2,138.7 | 3,141 | |
Gross Profit | 2,902.3 | 4,386.2 | 3,592.4 | 1,401 | 1,528.8 | 1,775.1 | |
Operating Expenses & Income | |||||||
Operating Income | 974.8 | 1,799 | 876.7 | 265.2 | 203.6 | (240.9) | |
Total Operating Expenses | 3,623.7 | 5,364.9 | 6,142.9 | 3,052.5 | 3,463.8 | 5,156.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 57.16 | 180.5 | 228.9 | 247.5 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (191.2) | (156.1) | (253.7) | (326) | (357.9) | (245.3) | |
Interest Income | 0.154 | 11.89 | 3.796 | 5.996 | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,204.7 | 1,153.8 | 559.8 | (2,450.5) | 996.6 | 996.6 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 1,420.5 | 2,050.4 | - | - | - | - | |