
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,581.6 | 1,504.5 | 1,855.8 | 2,623.4 | 4,667.4 | 4,668.7 | |
COGS | 17.03 | 21.61 | 38.53 | 87.51 | 144.5 | 193.4 | |
Gross Profit | 5,564.6 | 1,482.9 | 1,817.3 | 2,535.9 | 4,522.8 | 4,475.4 | |
Operating Expenses & Income | |||||||
Operating Income | 4,665 | (23.75) | 83.65 | (24.82) | 685.1 | 825.9 | |
Total Operating Expenses | 899.5 | 1,506.6 | 1,733.6 | 2,560.8 | 3,837.8 | 3,649.5 | |
R&D Expenses | 0.000001 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 298.6 | 372.2 | 483.6 | 583.7 | 702.2 | 677.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.03) | (21.61) | (38.53) | (87.51) | (112.1) | (131.7) | |
Interest Income | 6.46 | 9.168 | 42.62 | 82.74 | 93.62 | 83.66 | |
Income Tax Expense | 9.038 | 32.48 | 60.27 | 52.09 | 66.99 | 129.4 | |
Net Income | |||||||
Net Income | 2,180.9 | 92.43 | 80.09 | 23.48 | 184.6 | 218.4 | |
Supplemental | |||||||
EBIT | 4,665 | (23.75) | 83.65 | (24.82) | 687.9 | 838.4 | |
EBITDA | 4,686.3 | 9.238 | 131.3 | 110.6 | 825.5 | 1,003.6 | |