

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,295.9 | 20,780.7 | 37,282.5 | 65,685.5 | 96,501 | 134,428 | |
COGS | 9,885.2 | 14,601.9 | 27,183.3 | 47,125.6 | 60,065 | 92,809 | |
Gross Profit | 4,410.7 | 6,178.8 | 10,099.2 | 18,559.9 | 36,436 | 41,619 | |
Operating Expenses & Income | |||||||
Operating Income | 1,328.8 | 2,141.9 | 4,442.7 | 8,537.3 | 18,933 | 17,766 | |
Total Operating Expenses | 3,081.9 | 4,036.9 | 5,656.5 | 10,022.6 | 17,503 | 23,853 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3,081.9 | 4,036.9 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (175.6) | (337.6) | (370.6) | (668) | (1,314) | (2,259) | |
Interest Income | 0.233 | 3.862 | 3.277 | 5.282 | 150 | - | |
Income Tax Expense | 245.7 | 508.2 | 1,487 | 2,628 | 5,801 | 5,387 | |
Net Income | |||||||
Net Income | 793.5 | 1,018.4 | 2,050.7 | 5,020 | 10,250 | 10,751 | |
Supplemental | |||||||
EBIT | 1,211.3 | 1,884.2 | 4,343.8 | 8,713.7 | 18,934 | 18,395 | |
EBITDA | 1,411.1 | 2,153.9 | 4,644.5 | 9,297.1 | 19,971 | 20,066.3 | |