
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,327.6 | 1,026.7 | 2,549.4 | 4,591.6 | 3,665.3 | - | |
COGS | 699.9 | 150.1 | 526.1 | 376.3 | 460.5 | - | |
Gross Profit | 3,627.7 | 876.5 | 2,023.3 | 4,215.3 | 3,204.8 | - | |
Operating Expenses & Income | |||||||
Operating Income | 3,532.6 | 862.8 | 1,909.8 | 4,454.3 | 3,063.4 | - | |
Total Operating Expenses | 794.9 | 163.8 | 639.6 | 137.3 | 601.9 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 71.12 | 17.91 | 81.58 | 27.07 | 39.39 | 17.78 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,536.7) | (606.6) | (1,231.5) | (2,760.1) | (1,768) | (1,483.7) | |
Interest Income | 430.3 | 95.6 | 574.9 | 2,786.7 | 1,815.9 | 1,482.9 | |
Income Tax Expense | 22.86 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 20,608.7 | 8,324.1 | 12,559.6 | 11,153.1 | 26,293.2 | - | |
Supplemental | |||||||
EBIT | 3,611 | 8,932.8 | 13,793.9 | 20,284.5 | 21,318 | - | |
EBITDA | 23,309.1 | 8,945.5 | 13,829.7 | 20,359.7 | 21,496.2 | 22,145.7 | |