

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 37,168.2 | 25,633.8 | 15,685.1 | 27,627.4 | 25,200.7 | 25,768.9 | |
COGS | 26,314.6 | 18,717.2 | 10,888.3 | 22,813.2 | 20,366.8 | 21,168.3 | |
Gross Profit | 10,853.6 | 6,916.6 | 4,796.8 | 4,814.2 | 4,833.9 | 4,600.5 | |
Operating Expenses & Income | |||||||
Operating Income | 8,030.2 | 4,853 | 1,411.5 | 1,785.6 | 3,611.7 | 3,091.1 | |
Total Operating Expenses | 2,823.4 | 2,063.6 | 3,385.3 | 3,028.6 | 21,589 | 11,037.9 | |
R&D Expenses | 74.34 | 94.18 | 86.95 | 61.06 | 39.04 | 38.94 | |
Selling General & Admin Expenses | 1,456.7 | 1,120.8 | 1,189.7 | 1,104.2 | 105.3 | 1,225.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,756) | (2,532.2) | (3,941.1) | (4,053.4) | (3,624.3) | (3,497.9) | |
Interest Income | 71.86 | 140 | 135 | 139 | 118.5 | 100.9 | |
Income Tax Expense | 1,825.5 | 904.2 | (26.62) | 125.1 | - | 198 | |
Net Income | |||||||
Net Income | 6,090.7 | 3,922.3 | 1,409.1 | 1,685.9 | 1,609.4 | 1,542.1 | |
Supplemental | |||||||
EBIT | 9,173.9 | 5,643.4 | 3,381.1 | 3,509.7 | - | - | |
EBITDA | 11,287.1 | 7,908.5 | 5,831.8 | 6,166.7 | - | - | |