
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,252.2 | 14,909 | 2,489.6 | 2,884.7 | 3,113.8 | 5,930 | |
COGS | 7,521.9 | 9,023.5 | 1,580.2 | 1,816.3 | 2,001.9 | 3,774.7 | |
Gross Profit | 2,730.3 | 5,885.5 | 909.4 | 1,068.4 | 1,111.9 | 2,155.3 | |
Operating Expenses & Income | |||||||
Operating Income | 890.7 | 1,153.1 | 219.4 | 376.5 | 477.2 | 880 | |
Total Operating Expenses | 1,839.5 | 4,732.4 | 689.9 | 691.9 | 634.7 | 1,275.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,878.5 | 4,248.3 | 660.4 | 582.3 | 635.1 | 1,378.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,050.4) | (8,361.4) | (1,474.6) | (277) | (266.1) | (548.8) | |
Interest Income | 3,301.7 | 10,521.3 | 72.13 | 100.9 | 73.2 | 152.9 | |
Income Tax Expense | (23.15) | 329.6 | 20.84 | 95.87 | 84.32 | 194.1 | |
Net Income | |||||||
Net Income | 2,500.9 | 1,960.7 | 439 | 458.6 | 513.5 | 1,046.9 | |
Supplemental | |||||||
EBIT | 806.8 | 3,095.7 | 274.7 | 842.4 | 743.3 | 1,109.5 | |
EBITDA | 1,824.4 | 4,050.6 | 376.8 | 968.7 | 836.7 | 1,324.4 | |