

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,713.5 | 4,432.2 | 1,765.3 | 1,750.7 | 1,747.9 | |
COGS | 1,439 | 1,563.1 | 906.5 | 760.2 | 624.8 | |
Gross Profit | 2,274.5 | 2,869.1 | 858.9 | 990.5 | 1,123.1 | |
Operating Expenses & Income | ||||||
Operating Income | 1,868.5 | 2,280.7 | 507.7 | 369.2 | 277.1 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 192.4 | 249.2 | 177.8 | 281.8 | 609.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (32.6) | (16.28) | (8.567) | (28.43) | (25.66) | |
Interest Income | 2.402718 | 63.15 | 24.38 | 16.96 | 12.48 | |
Income Tax Expense | 610.4 | 751 | - | - | - | |
Net Income | ||||||
Net Income | 1,436.7 | 1,784.6 | 475.9 | 439.4 | 161 | |
Supplemental | ||||||
EBIT | 2,092.6 | 2,687.3 | 705.8 | 629.7 | 279.2 | |
EBITDA | 2,285.9 | 2,784.2 | 873.8 | 1,009.3 | 515.5 | |