
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 375.8 | (87) | 556 | 820 | (166) | 51,439.3 | |
COGS | 51.1 | 5 | 6 | 6 | 162.4 | - | |
Gross Profit | 324.7 | (92) | 550 | 814 | 399.5 | 51,439.3 | |
Operating Expenses & Income | |||||||
Operating Income | 601.6 | (120) | 519 | 797 | (173.4) | 50,028.6 | |
Total Operating Expenses | (322.5) | 28 | 31 | 17 | 572.9 | 3,296.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.615638 | 4 | 3 | 15 | 8 | 3,139.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8) | (5) | (6) | (6) | - | - | |
Interest Income | 24 | 29 | 34 | 47 | 78 | - | |
Income Tax Expense | 9.428035 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 640.8 | (120) | 519 | 795 | (247) | (5,018.8) | |
Supplemental | |||||||
EBIT | 602 | (120) | - | - | - | - | |
EBITDA | 649.4 | (120) | 519 | 797 | (246) | 48,318.3 | |