| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,164.5 | 4,749 | 3,984 | 5,268 | 429.1 | 5,574.5 | |
COGS | 40.32 | 44 | 112 | 79 | 5.012759 | 23.41 | |
Gross Profit | 3,124.2 | 4,705 | 3,984 | 5,189 | 424.1 | 5,569.4 | |
Operating Expenses & Income | |||||||
Operating Income | 3,060.3 | 4,602 | 3,840 | 5,039 | 4,848.3 | 9,845.2 | |
Total Operating Expenses | 67.7 | 124 | 144 | 150 | (4,424.3) | (4,275.6) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 28.15 | 43 | 34 | 32 | 135 | 107 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (75.31) | (92) | (112) | (79) | (65.17) | (115.1) | |
Interest Income | 63.14 | 74 | 100 | 73 | 61 | - | |
Income Tax Expense | 3.8035 | 2 | 2 | 1 | 1.002551 | 2.002551 | |
Net Income | |||||||
Net Income | 3,052.7 | 4,573 | 3,836 | 5,038 | 5,307.5 | 10,334.1 | |
Supplemental | |||||||
EBIT | 3,060.3 | 4,602 | 3,816 | 5,039 | 5,371.7 | - | |
EBITDA | 3,065.6 | 4,608 | 3,824 | 5,050.6 | 5,374.7 | 9,821.2 | |
