
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 191.8 | 354.5 | 1,057.6 | 1,616.8 | 1,860 | 2,122.9 |
COGS | 32.48 | 50.16 | 164.7 | 448.1 | 596.3 | 633.5 |
Gross Profit | 159.3 | 304.3 | 892.9 | 1,168.6 | 1,263.7 | 1,489.4 |
Operating Expenses & Income | ||||||
Operating Income | 139.9 | 251.7 | 781.2 | 1,062.8 | 1,026.2 | 1,269.6 |
Total Operating Expenses | 51.94 | 102.7 | 276.4 | 554 | 833.8 | 853.3 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 0.964 | 1.469 | 2.715 | 8.795 | 39.46 | 29.03 |
Earnings from Continuing Operations | ||||||
Interest Expense | (29.52) | (29.22) | (75.25) | (400.8) | (926.5) | (878.4) |
Interest Income | 1.314 | 2.812 | 12.63 | 66.88 | 7.288 | 7.554 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 90.38 | 188.1 | 497.3 | 542.7 | 679.7 | 442 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |