
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,574.3 | 8,640.2 | 2,195.8 | 2,624.8 | 6,192.7 | 5,628.5 | |
COGS | 0 | 2,895.2 | 0.904 | - | 2,722.7 | 2,793.8 | |
Gross Profit | 4,574.3 | 5,745 | 2,194.9 | 2,624.8 | 3,470 | 3,690.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,844.8 | 3,355.7 | 1,353.9 | 1,570.1 | 1,676.3 | 1,760.9 | |
Total Operating Expenses | 1,727.4 | 2,389.3 | 841.9 | 1,054.7 | 1,794.3 | 1,952.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 259.4 | 334.3 | 149.1 | 217.4 | 271.3 | 706.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,813.6) | (2,801.8) | (1,395.3) | (1,863.6) | (2,341.2) | (2,406.9) | |
Interest Income | 5,822.8 | 6,274.6 | 2,948.1 | 3,694.5 | 4,689.3 | 3,730.2 | |
Income Tax Expense | 346.9 | 654.7 | 193.9 | 236.5 | 253.4 | 244.3 | |
Net Income | |||||||
Net Income | 2,472.5 | 2,679.1 | 1,124.2 | 1,284.1 | 1,399.9 | 1,484 | |
Supplemental | |||||||
EBIT | 2,844.8 | 3,355.7 | 1,333.8 | 1,544.1 | 1,675.7 | - | |
EBITDA | 3,091.5 | 3,628.1 | 1,449.8 | 1,689.4 | 1,757.5 | 1,730.8 | |