

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,645.8 | 4,299.1 | 3,239.5 | 3,897.1 | 5,925.5 | 9,739.8 | |
COGS | 120 | 425.4 | 2,426.1 | 2,131.6 | 1,916.7 | - | |
Gross Profit | 3,525.8 | 3,853.4 | 813.4 | 3,897.1 | 4,008.8 | 8,303.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,148.2 | 1,299.1 | 655.9 | 1,069.8 | 938 | 2,278.5 | |
Total Operating Expenses | 2,377.6 | 2,790.7 | 2,583.6 | 2,827.3 | 3,070.8 | 5,969 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9.21322 | 9.6 | 9.2 | 7 | 5.2 | 2,527.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (120) | (425.4) | (1,751.3) | (2,131.6) | (1,704.1) | (4,779.6) | |
Interest Income | 691.9 | 1,248.3 | 2,593.1 | 2,508.8 | 1,827.9 | - | |
Income Tax Expense | 160.5 | 133.9 | 60.3 | 31.9 | 173.9 | 256 | |
Net Income | |||||||
Net Income | 987 | 949.6 | 454 | 1,022.1 | 764.1 | 2,002.4 | |
Supplemental | |||||||
EBIT | 1,148.2 | 1,083 | 513.8 | 1,054.1 | 938 | 960.1 | |
EBITDA | 1,381.5 | 1,392.6 | 758.6 | 1,298.9 | 1,188.1 | 1,344.4 | |