
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,307.7 | 4,201.4 | 7,234.7 | 10,763 | 12,640.3 | 13,919.3 | |
COGS | 1,042.7 | 1,581.1 | 2,659.6 | 3,284.9 | 3,799.7 | 4,053.6 | |
Gross Profit | 2,265 | 2,620.3 | 4,575.1 | 7,478.1 | 8,840.6 | 9,865.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,126.5 | 2,456.6 | 4,375.2 | 7,074.3 | 7,958.2 | 9,002.8 | |
Total Operating Expenses | 1,181.2 | 1,744.8 | 2,859.5 | 3,688.7 | 4,682.1 | 4,916.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 81.59 | 38.52 | 109.3 | 292.4 | 363.1 | 398.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,999.9) | (2,309.3) | (3,856.6) | (4,096.9) | (2,322.2) | (2,381.1) | |
Interest Income | 115.1 | 49.16 | 176.2 | 787.1 | 709.2 | 786.4 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (1,970.7) | 14,569.6 | 26,399.2 | 6,133.7 | 16,306.4 | 18,374.1 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |