

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,894.8 | 20,618.1 | 21,678 | 18,745 | 24,141.3 | 42,665.6 | |
COGS | 8,342.1 | 8,321.6 | (522.7) | (3,565) | - | - | |
Gross Profit | 5,552.8 | 12,296.5 | 21,678 | 18,745 | 24,141.3 | - | |
Operating Expenses & Income | |||||||
Operating Income | 909.8 | 988 | 1,713 | 2,203 | 2,848 | - | |
Total Operating Expenses | 4,642.9 | 11,621.2 | 19,814.7 | 16,542 | 21,293.3 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | 19,710 | 19,565 | 3,559 | 2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (247) | (245) | (232) | (226) | (254.3) | (500.7) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 156 | 81 | 473 | 504 | 680.7 | 1,153.3 | |
Net Income | |||||||
Net Income | 750 | 587 | 1,355 | 1,779 | 2,159.3 | 3,834.4 | |
Supplemental | |||||||
EBIT | 1,160 | 920.1 | 2,069 | 2,517 | 3,102.2 | - | |
EBITDA | 1,327.4 | 1,101.9 | 2,262.1 | 2,702.6 | 3,297.5 | - | |