
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 159.4 | 1,414.3 | 3,781.1 | 4,587.3 | 6,321.2 | 5,655.6 | |
COGS | 35.28 | 174 | 602.8 | 694 | - | - | |
Gross Profit | 124.1 | 1,240.3 | 3,178.4 | 3,893.3 | 6,321.2 | 5,655.6 | |
Operating Expenses & Income | |||||||
Operating Income | 10.91 | 51.5 | 94.75 | 218 | 589.8 | 615.6 | |
Total Operating Expenses | 113.2 | 1,188.8 | 3,083.6 | 3,675.3 | 5,731.4 | 5,040.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 11.11 | 31.02 | 42.66 | 52.31 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.494) | (32.04) | (65.84) | (70.73) | (64.05) | (61.45) | |
Interest Income | - | 92.28 | 259.4 | 228.8 | 126.3 | 130.1 | |
Income Tax Expense | 5.691 | 9.768 | 38.86 | 85.5 | 197.3 | 204.1 | |
Net Income | |||||||
Net Income | 5.221 | 19.56 | 38.9 | 91.3 | 265.6 | 274.6 | |
Supplemental | |||||||
EBIT | 12.41 | 83.54 | 160.6 | 288.7 | 653.8 | 677 | |
EBITDA | 17.14 | 125.9 | 251.6 | 381.6 | 761.5 | 787.1 | |