

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 543.1 | 606 | 3,984 | 5,268 | 435 | 5,577.1 | |
COGS | 40.32 | 44 | 112 | 79 | 5.081313 | 22.92 | |
Gross Profit | 502.8 | 562 | 3,984 | 5,189 | 429.9 | 5,572 | |
Operating Expenses & Income | |||||||
Operating Income | 3,093 | 4,432 | 3,840 | 5,039 | 4,914.6 | 9,865.8 | |
Total Operating Expenses | (2,590.2) | (3,870) | 144 | 150 | (4,484.8) | (4,294.2) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 28.15 | 43 | 34 | 32 | 135 | 107 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.32) | (54) | (112) | (79) | (66.06) | (115.4) | |
Interest Income | 63.14 | 74 | 100 | 73 | 61 | - | |
Income Tax Expense | 3.8035 | 2 | 2 | 1 | 1.016262 | 2.015023 | |
Net Income | |||||||
Net Income | 3,052.7 | 4,573 | 3,836 | 5,038 | 5,380.1 | 10,354.2 | |
Supplemental | |||||||
EBIT | 3,060.3 | 4,602 | 3,816 | 5,039 | - | - | |
EBITDA | 3,065.6 | 4,608 | 3,824.3 | 5,050.4 | 5,445.1 | 9,841.6 | |