

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,498 | 1,583.1 | 6,395.7 | 8,835.7 | 7,295.9 | 11,455.6 |
COGS | - | - | - | - | - | - |
Gross Profit | - | - | - | - | - | - |
Operating Expenses & Income | ||||||
Operating Income | 209.2 | 87.48 | 612.5 | 763 | 811.2 | 1,043.4 |
Total Operating Expenses | - | - | - | - | - | - |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - | - |
Earnings from Continuing Operations | ||||||
Interest Expense | (42.27) | (78.79) | (216.8) | (503.8) | (850.8) | (816.1) |
Interest Income | 1.124 | 0.686 | 3.826 | 20.9 | 49.2 | 33.33 |
Income Tax Expense | (36.31) | 6.433 | (30.08) | (1.189) | (10.62) | (24.47) |
Net Income | ||||||
Net Income | 119 | 13.57 | 371.2 | 278.3 | 3.682 | 256.9 |
Supplemental | ||||||
EBIT | 196.5 | 85.24 | 614.2 | 762.3 | 815.9 | 1,043.2 |
EBITDA | 303.3 | 263.3 | 970.8 | 1,163.9 | 1,259.5 | 1,470 |