

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,651.5 | (1,827.8) | (55.15) | 1,431.8 | 129.3 | 1,177.6 | |
COGS | 5.63 | 0.174 | 3.208 | 8.795 | 3.626 | 8.055 | |
Gross Profit | 2,651.5 | (1,827.8) | (55.15) | 1,423 | 125.7 | 1,169.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,592.6 | (1,864.9) | (87.98) | 1,367.5 | 123.8 | 1,495.1 | |
Total Operating Expenses | 58.92 | 45.27 | 32.84 | 56.41 | 1.909 | (323.6) | |
R&D Expenses | 0.000026 | 0.000028 | 0 | - | - | - | |
Selling General & Admin Expenses | 21.33 | 21.37 | 17.07 | 24.02 | 25.65 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.63) | (8.183) | (8.642) | (8.795) | (10.78) | (18.74) | |
Interest Income | 5.494 | 9.857 | 29.6 | 22.85 | 17.95 | - | |
Income Tax Expense | (0.846) | (1.556) | 0.008 | 0.007 | 0.006 | 0.013 | |
Net Income | |||||||
Net Income | 2,593.4 | (1,871.5) | (104.3) | 1,359.5 | 113 | 1,472.5 | |
Supplemental | |||||||
EBIT | 2,592.6 | (1,864.9) | (197.7) | 2,739.6 | - | - | |
EBITDA | 2,592.6 | (1,864.9) | (104.3) | 1,372.1 | 123.8 | 1,491.3 | |