

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 104.6 | 165.3 | 2,279.2 | 2,294.2 | 19,783.3 | 16,473.8 | |
COGS | 33.16 | 22.55 | 1,255 | 587.9 | 16,527.5 | 13,217.6 | |
Gross Profit | 71.44 | 142.7 | 1,024.2 | 1,706.2 | 3,255.8 | 3,256.2 | |
Operating Expenses & Income | |||||||
Operating Income | 45.01 | 90.37 | 727.7 | 1,393.2 | 2,000.1 | 2,007.4 | |
Total Operating Expenses | 59.58 | 74.91 | 1,551.6 | 901 | 17,783.1 | 14,466.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 7.852332 | 27.39 | 136.5 | 151.1 | 232.4 | 216.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (143.7) | (209.5) | (833.9) | (3,818.9) | (5,219.9) | (5,628.7) | |
Interest Income | - | - | - | 21.51 | 502 | 407.3 | |
Income Tax Expense | - | 1.952888 | - | - | - | - | |
Net Income | |||||||
Net Income | 378.6 | 6,602.4 | 3,732.3 | 1,599.3 | 13,278.6 | 12,885.6 | |
Supplemental | |||||||
EBIT | 45.01 | 90.37 | - | - | - | - | |
EBITDA | 525.4 | 6,816.3 | - | - | - | - | |