

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,419.9 | 14,340 | 15,531.9 | 18,603.8 | 20,045.7 | 21,978.4 | |
COGS | 5,579.3 | 5,915.8 | 5,609.2 | 7,601.9 | 8,457.6 | 9,632.9 | |
Gross Profit | 6,840.5 | 8,424.2 | 9,922.6 | 11,001.9 | 11,588.1 | 12,345.5 | |
Operating Expenses & Income | |||||||
Operating Income | 6,706.9 | 8,215.4 | 9,775.8 | 10,930.2 | 23,104.4 | 12,136.2 | |
Total Operating Expenses | 5,713 | 6,124.6 | 5,756 | 7,673.6 | (3,058.7) | 9,842.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 73.67 | 76.43 | 130.2 | 104.8 | 129.2 | 474 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,542.9) | (3,018.1) | (2,554.5) | (2,899.1) | (4,583.8) | (1,051.2) | |
Interest Income | 2,328.7 | 3,117 | 3,696.5 | 3,855.2 | 5,265.7 | 2,591.9 | |
Income Tax Expense | 424.4 | 1,223.1 | - | - | - | - | |
Net Income | |||||||
Net Income | 5,605.2 | 5,275.9 | 6,037.3 | 9,188 | 14,643.3 | 7,392.9 | |
Supplemental | |||||||
EBIT | 6,706.9 | 8,237.7 | - | - | - | - | |
EBITDA | 10,549.4 | 11,715.8 | - | - | - | - | |