

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,987.6 | 1,387.9 | 1,129.6 | 2,655.4 | 24,017.8 | 32,069 | |
COGS | 5,061.4 | 76.7 | 88.7 | 126.7 | 1,151.6 | - | |
Gross Profit | 17,926.2 | 1,311.2 | 1,040.9 | 2,528.7 | 22,866.2 | 26,996.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,452.1 | 1,424 | 1,854 | 3,213.1 | 3,411.5 | 3,592.8 | |
Total Operating Expenses | 16,474.1 | (112.8) | (813.1) | (684.4) | 19,453.3 | 23,403.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 449 | 575.8 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (86.43) | (100.9) | (157.6) | (152.1) | (133.5) | (124.9) | |
Interest Income | 1,126.6 | 1,391.3 | 550.1 | 640.3 | 540.1 | - | |
Income Tax Expense | 309.1 | 525.9 | 26.4 | 816.5 | 645.1 | 682.5 | |
Net Income | |||||||
Net Income | 1,082.5 | 780.8 | 1,824.8 | 2,328.7 | 2,639 | 2,734.8 | |
Supplemental | |||||||
EBIT | 1,538.5 | 1,525.1 | 2,011.6 | 3,365.4 | 3,546.4 | 3,716.8 | |
EBITDA | 1,630.6 | 1,441.2 | 2,102.5 | 3,365.4 | 3,546.4 | 9,759.6 | |