

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,167.3 | 1,569.6 | 3,141.5 | 1,660.9 | 1,724.6 | 1,181.4 | |
COGS | 601.9 | 157.6 | 494.2 | 408.9 | 722.5 | - | |
Gross Profit | 565.4 | 1,412 | 2,647.3 | 1,660.9 | 1,002.2 | 1,593 | |
Operating Expenses & Income | |||||||
Operating Income | 2,630.5 | (1,120.9) | 2,658.3 | 1,232.4 | 2,817 | 1,932.6 | |
Total Operating Expenses | 622.1 | 160.7 | 483.2 | 428.5 | (1,814.9) | 729.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 620.6 | 160.7 | 483.2 | 428.5 | - | 575.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | (77.29) | (105.6) | (90.76) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 85.75 | (26.12) | 67.43 | 15.08 | 33.88 | 51.25 | |
Net Income | |||||||
Net Income | 2,394.7 | (1,150.8) | 2,486.1 | 1,173.7 | 2,581.5 | 1,611.8 | |
Supplemental | |||||||
EBIT | 2,584 | (1,129.6) | 2,658.3 | 1,232.4 | - | - | |
EBITDA | 2,588 | (1,126) | 2,661.2 | 1,235.3 | 2,721 | - | |