

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,698 | 4,792.2 | 7,669.1 | 11,104.5 | 15,878.6 | 17,542.8 | |
COGS | 484.5 | 1,724.3 | 4,322.1 | 6,003.8 | 8,757.3 | 9,868.8 | |
Gross Profit | 1,213.6 | 3,067 | 3,347 | 5,100.6 | 7,121.3 | 7,674 | |
Operating Expenses & Income | |||||||
Operating Income | (170.2) | (308.9) | 1,539.1 | 2,795.2 | 3,868.4 | 4,027.7 | |
Total Operating Expenses | 1,868.2 | 5,101.1 | 1,807.9 | 2,305.4 | 3,249.2 | 3,642.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 580.3 | 1,275.3 | 991 | 1,222.6 | 602.2 | 672.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (367.3) | (1,547.9) | (2,036.9) | (2,834.9) | (4,578.7) | (4,951.7) | |
Interest Income | 1,046.7 | 3,555.2 | 5,583.9 | 9,631 | 13,434.7 | 14,977.9 | |
Income Tax Expense | (4.83) | 55.73 | 508.5 | 823.1 | 996.7 | 841.8 | |
Net Income | |||||||
Net Income | (165.3) | (364.6) | 1,030.5 | 1,972.1 | 2,868.9 | 3,183.7 | |
Supplemental | |||||||
EBIT | 197.5 | 1,239.1 | 1,539.1 | 2,795.2 | 3,872.1 | 4,032.4 | |
EBITDA | 214.9 | 1,274.6 | 1,602 | 2,872.3 | 3,970.1 | 4,143.4 | |