

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,952.8 | 8,401.3 | 23,002.5 | 43,432.4 | 29,591.6 | 75,088.8 | |
COGS | 9,518.4 | 9,180.7 | 11,390.1 | 17,889.8 | 13,452.5 | 22,957.4 | |
Gross Profit | 3,434.4 | (779.3) | 11,612.4 | 25,542.6 | 16,139.1 | 52,131.3 | |
Operating Expenses & Income | |||||||
Operating Income | 105.1 | (3,441.6) | 6,300.4 | 7,874.7 | 9,570.1 | 42,923.1 | |
Total Operating Expenses | 3,329.3 | 2,662.3 | 14,729.2 | 17,667.9 | 6,569 | 12,179.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 54.83 | 82.27 | 14.89 | 55.4 | 52.54 | 6,829.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (67.96) | (106.4) | (183.3) | (137.2) | (159.4) | (308.9) | |
Interest Income | 314.7 | 19.98 | 896.6 | 93.81 | 1,210.3 | 132.7 | |
Income Tax Expense | 88.69 | 95.89 | 102.9 | 151.8 | 208.8 | 373.6 | |
Net Income | |||||||
Net Income | 1,326.2 | (3,433.8) | 6,828 | 8,759.2 | 10,673.8 | 20,325.9 | |
Supplemental | |||||||
EBIT | 1,206.4 | (3,248.4) | 7,158.7 | 9,061.5 | 9,570.1 | 16,499.3 | |
EBITDA | 3,470.5 | (1,160.1) | 9,994.4 | 12,622.5 | 13,364.3 | 23,056.8 | |