

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,721.5 | 4,270.7 | 5,985 | 6,153 | 5,773 | 5,794 | |
COGS | 819.5 | 323.9 | 312 | 217 | 220 | - | |
Gross Profit | 6,902.1 | 3,946.8 | 5,673 | 5,936 | 5,553 | 5,794 | |
Operating Expenses & Income | |||||||
Operating Income | 480.7 | 317.3 | 204 | 29 | 212 | 5,364 | |
Total Operating Expenses | 6,421.4 | 3,629.5 | 5,469 | 5,907 | 2,997 | 430 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 348.7 | 214.3 | 196 | 237 | 264 | 661 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (430.6) | (30.36) | (0.072) | (75) | (98) | (427) | |
Interest Income | 309.9 | 1,195.8 | 1,198.1 | 1,265 | 1,200 | 181 | |
Income Tax Expense | 128.5 | 79.6 | 61 | (9) | 91 | 111 | |
Net Income | |||||||
Net Income | 350.5 | 235.4 | 139 | 34 | 121 | 135 | |
Supplemental | |||||||
EBIT | 911.2 | 317.3 | 204 | 29 | 310 | - | |
EBITDA | 986.7 | 392.2 | 283 | 135 | 400 | 101 | |