
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 31,635.9 | 36,264.9 | 41,425.5 | 47,513.7 | 55,448.7 |
COGS | 23,758.9 | 27,237.8 | 31,674.2 | 36,796.7 | 43,574.5 |
Gross Profit | 7,876.9 | 9,027.1 | 9,751.3 | 10,717 | 11,874.2 |
Operating Expenses & Income | |||||
Operating Income | 2,798.7 | 3,391.2 | 3,665.4 | 3,575.3 | 4,272.7 |
Total Operating Expenses | 28,837.2 | 32,873.6 | 37,760.1 | 43,938.4 | 51,176 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | - | (1.654) | (59.01) |
Interest Income | - | - | - | 0.95 | 30.51 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,905.9 | 2,082.7 | 2,518.7 | 2,354.7 | 2,767.8 |
Supplemental | |||||
EBIT | - | 3,391.2 | 3,681.6 | 3,544.2 | 4,243.9 |
EBITDA | - | 3,534.6 | 3,869.2 | 4,463.6 | 5,593.4 |