

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,132.7 | 9,097.1 | 3,824 | 5,832 | 5,393.4 | 11,231.9 | |
COGS | 1,907 | 2,211.5 | 1,904 | 3,793 | 4,262 | 7,913.2 | |
Gross Profit | 5,225.7 | 6,885.6 | 1,920 | 2,039 | 1,131.4 | 3,318.8 | |
Operating Expenses & Income | |||||||
Operating Income | 4,078.6 | 5,582.5 | 1,376 | 1,406 | 519.3 | 1,593.4 | |
Total Operating Expenses | 2,529.4 | 1,303.1 | 2,448 | 633 | 612.1 | 1,725.4 | |
R&D Expenses | 15.88 | 62.25 | - | - | - | - | |
Selling General & Admin Expenses | 81.36 | 108.5 | 63 | 49 | 49 | 49 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68.87) | (47.33) | (48) | (581) | (264.6) | (462.8) | |
Interest Income | 2.122361 | 122.9 | 85 | 27 | 33 | - | |
Income Tax Expense | 1,180 | 1,700.2 | 154 | 282 | 105.9 | 387.8 | |
Net Income | |||||||
Net Income | 2,829.8 | 4,002.1 | 355 | 649 | 384.5 | 1,033.5 | |
Supplemental | |||||||
EBIT | 4,056.6 | 5,751.1 | 557 | 1,512 | 519.3 | - | |
EBITDA | 4,424.9 | 6,165.1 | 889.1 | 2,195.7 | 1,238.3 | 2,909.2 | |