

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,890.4 | 21,659 | 19,850 | 18,378 | 17,732.1 | 36,092.1 | |
COGS | 4,638.7 | 8,623 | 5,296 | 4,150 | 7,952.2 | 30,060.8 | |
Gross Profit | 9,251.6 | 13,036 | 14,554 | 14,228 | 9,779.9 | 23,921 | |
Operating Expenses & Income | |||||||
Operating Income | 3,325 | 4,879 | 4,475 | 4,934 | 4,943.6 | 9,986.8 | |
Total Operating Expenses | 10,989.8 | 17,365 | 10,079 | 9,294 | 4,836.3 | - | |
R&D Expenses | 8.3677 | 23 | 32 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (880.1) | (1,680) | (1,723) | (1,810) | (1,300.3) | (2,636.2) | |
Interest Income | 32.71 | 165 | 239 | 439 | 377 | - | |
Income Tax Expense | 957 | 876 | 831 | 821 | 941.4 | 1,761.9 | |
Net Income | |||||||
Net Income | 1,789.9 | 7,797 | 2,290 | 2,902 | 3,249.3 | 6,149.7 | |
Supplemental | |||||||
EBIT | 3,497.7 | 5,270 | 4,771 | 5,460 | 4,845.7 | 9,962.3 | |
EBITDA | 4,889.8 | 7,254 | 6,832 | 7,635 | 7,092.7 | 14,362.7 | |