| 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 | 65.06 | 160.8 | 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 | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 5,605.2 | 5,275.9 | 6,037.3 | 9,188 | 14,643.3 | 7,392.9 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |
