
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,173.4 | 16,149.1 | 19,149.5 | 27,469.1 | 40,239.8 | 82,501.1 | |
COGS | 8,934.6 | 12,181.2 | 16,074.2 | 22,439.6 | 32,524.7 | 65,131.7 | |
Gross Profit | 1,238.8 | 3,967.9 | 3,075.3 | 5,029.5 | 7,715.1 | 17,369.4 | |
Operating Expenses & Income | |||||||
Operating Income | 887.8 | 2,939.4 | 2,127.4 | 3,942.9 | 6,308.7 | 14,552.8 | |
Total Operating Expenses | 351 | 1,038.1 | 947.8 | 1,086.6 | 1,406.4 | 2,816.6 | |
R&D Expenses | 6.45006 | - | - | - | - | - | |
Selling General & Admin Expenses | 38.98 | 698.7 | 843.9 | 971.5 | 1,255.7 | 1,766.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (64.82) | (224.6) | (486.3) | (608.5) | (621.1) | (1,285) | |
Interest Income | 16.08 | 264.5 | 274.3 | 228.9 | 206.4 | 303.7 | |
Income Tax Expense | 146.4 | 138.5 | 36.39 | 571.6 | 1,099.5 | 2,801.9 | |
Net Income | |||||||
Net Income | 898.5 | 1,532.2 | 956 | 1,666.2 | 2,857.4 | 6,672 | |
Supplemental | |||||||
EBIT | 1,240.9 | 3,036.9 | 2,088.1 | 3,602.2 | 6,161.5 | 14,312.1 | |
EBITDA | 1,313 | 3,454.5 | 2,692.6 | 4,517.6 | 7,585.7 | 16,694.7 | |