
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 5,534.1 | 5,450.6 | 6,215.5 | 7,966.6 | 9,411.2 | 10,674.5 |
COGS | 1,412.5 | 2,170.9 | 2,506.6 | 4,229.1 | 5,708 | 5,783.8 |
Gross Profit | 4,121.7 | 3,279.6 | 3,708.9 | 3,737.5 | 3,703.1 | - |
Operating Expenses & Income | ||||||
Operating Income | 3,918.7 | 3,490.3 | 3,942.6 | 5,131.3 | 4,131.9 | 4,885.1 |
Total Operating Expenses | 1,615.5 | 1,960.3 | 2,273 | 2,835.3 | 5,279.2 | 5,789.4 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 212 | 263.2 | 229.5 | 825.5 | 76.33 | 176.7 |
Earnings from Continuing Operations | ||||||
Interest Expense | (368.4) | (510.9) | (489.3) | (584.6) | (511) | (995.7) |
Interest Income | 1.431 | 71.19 | 156.7 | 195.5 | 302.6 | 181.1 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 3,018.6 | 2,262.2 | 2,841.1 | 3,498.4 | 2,447.9 | 2,817.2 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |