
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,726.1 | 20,773 | 33,952 | 37,614 | 63,765.5 | 11,142.4 | |
COGS | 2,005.5 | 4,723 | 14,753 | 19,011 | 18,325.6 | - | |
Gross Profit | 13,720.6 | 16,050 | 19,199 | 18,603 | 45,439.9 | 19,395.7 | |
Operating Expenses & Income | |||||||
Operating Income | 5,801.3 | 4,782 | 7,503 | 5,971 | 6,665.2 | 7,447.3 | |
Total Operating Expenses | 7,919.4 | 11,268 | 11,696 | 12,632 | 38,774.6 | 11,947.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 176.5 | 265 | - | - | 5,213.3 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,005.5) | (4,723) | (14,753) | (19,011) | (17,530.1) | - | |
Interest Income | 11,143.6 | 17,645 | 28,051 | 31,288 | 30,749 | 41,719 | |
Income Tax Expense | 854.8 | 859 | 1,985 | 1,494 | 1,905.2 | 2,113.7 | |
Net Income | |||||||
Net Income | 4,861.6 | 3,827 | 5,460 | 4,421 | 4,659 | 5,203 | |
Supplemental | |||||||
EBIT | 5,801.3 | 4,782 | 7,503 | 5,971 | 6,665.2 | - | |
EBITDA | 8,175.7 | 7,178 | 10,408 | 9,397 | 10,142.2 | 7,447.3 | |