
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,116.6 | 6,366.5 | 7,461.4 | 4,672.1 | 5,627.1 | 5,765 | |
COGS | 661 | 954 | 614.7 | 890 | 861 | 713.4 | |
Gross Profit | 2,455.7 | 5,412.5 | 6,846.7 | 3,782.1 | 4,766.1 | 5,051.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,106.3 | 2,979.3 | 2,459.9 | 1,699 | 2,396.6 | 2,824.7 | |
Total Operating Expenses | 2,010.3 | 3,387.2 | 5,001.6 | 2,973.1 | 3,230.6 | 2,940.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 20.1 | 24.33 | 33.07 | 35 | 34.89 | 25.68 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.59) | (7.451711) | (9.297318) | (8.980394) | (8.046782) | (16.63) | |
Interest Income | 52.27 | 218.9 | 353 | 247 | 261.5 | 301.8 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,036 | 2,762 | 2,486.5 | 1,688.6 | 2,342.3 | 2,671.1 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |