

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,141.8 | 4,366.9 | 1,990.4 | 4,917.4 | 2,126.7 | 6,701.1 | |
COGS | - | - | 2,851.9 | 2,802.7 | 2,707.7 | - | |
Gross Profit | 3,141.8 | 4,366.9 | 1,990.4 | 2,114.7 | 2,126.7 | 4,048.8 | |
Operating Expenses & Income | |||||||
Operating Income | (0.0977) | (22.55) | 863 | 863.1 | 901.8 | 2,897.3 | |
Total Operating Expenses | 245.3 | 267.5 | 1,127.4 | 1,251.6 | 114.8 | 2,229.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | 26.02 | 33.61 | 40.86 | 42.61 | 72.22 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (91.55) | (70.31) | (2,785.5) | (2,802.7) | (2,581.5) | (2,581.5) | |
Interest Income | 1,484.3 | 2,754.2 | 4,124.1 | 4,160.8 | 3,876 | - | |
Income Tax Expense | 146.4 | 158.5 | 171.2 | 169.8 | 176.5 | 346.3 | |
Net Income | |||||||
Net Income | 392.7 | 652.5 | 941 | 693.5 | 724.5 | 1,384.2 | |
Supplemental | |||||||
EBIT | (18.81) | (13.54) | (55.41) | 863.1 | 901.8 | - | |
EBITDA | 36.63 | 33.96 | (17.63) | 896.2 | 931.2 | 3,418.3 | |