

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,074.4 | (3,500) | 8,709 | 7,928 | 11,303.8 | 12,821.5 | |
COGS | 11,532 | (3,512) | 5,571 | 4,229 | 69 | 5,038 | |
Gross Profit | 5,542.4 | 12 | 3,138 | 3,699 | 11,303.8 | 5,924.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,424.8 | 349 | 1,001 | 1,229 | 1,326.9 | 1,480 | |
Total Operating Expenses | 4,117.6 | (337) | 2,137 | 2,470 | 9,976.9 | 4,444.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,949.8 | 1,741 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (86.66) | (51) | (58) | (61) | (68.94) | (70.99) | |
Interest Income | 1,772.7 | 1,684 | 408 | 826 | 1,216 | 2,182 | |
Income Tax Expense | 330.1 | 15 | 212 | 267 | 231.8 | 357 | |
Net Income | |||||||
Net Income | 1,094.7 | 334 | 789 | 962 | 1,095.1 | 1,123 | |
Supplemental | |||||||
EBIT | 1,511.4 | 400 | 1,059 | 1,290 | 1,395.9 | 1,551 | |
EBITDA | 2,040.3 | 656 | 1,350 | 1,610 | 1,753.6 | 1,944 | |