

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 558.6 | 1,382.6 | 2,453.8 | 3,326.8 | 3,202.9 |
COGS | 189.8 | 215.3 | 326.2 | 536.5 | 621.3 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 200.6 | 1,025.7 | 1,756.6 | 1,953.2 | 1,623.2 |
Total Operating Expenses | 168.2 | 141.6 | 371 | 837.1 | 958.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 52.58 | 224.2 | 340.7 | 712.8 | 776.5 |
Earnings from Continuing Operations | |||||
Interest Expense | (5.08) | (23.96) | (4.214) | (47.76) | (109.7) |
Interest Income | 2.114 | 3.69 | 11.35 | 8.946 | 14.79 |
Income Tax Expense | (10.16) | 0.348 | - | (16.46) | (104.8) |
Net Income | |||||
Net Income | 187.4 | 1,005.8 | 1,763.7 | 1,897.9 | 1,423.4 |
Supplemental | |||||
EBIT | 200.6 | 1,025.7 | 1,756.6 | 1,953.2 | 1,623.2 |
EBITDA | 316.5 | 1,151.9 | 1,923.1 | 2,217.6 | 2,006.2 |