
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,633.6 | 14,913 | 26,574 | 33,481.2 | 47,828.3 | 83,573.2 | |
COGS | 8,830.4 | 8,796.9 | 11,178.2 | 12,237 | 23,362.5 | 34,496.5 | |
Gross Profit | 4,803.3 | 6,116.1 | 15,395.8 | 21,244.2 | 24,465.8 | 45,710 | |
Operating Expenses & Income | |||||||
Operating Income | 2,959.8 | 4,296.7 | 15,014 | 20,779.9 | 30,767.7 | 51,547.7 | |
Total Operating Expenses | 1,843.4 | 1,819.4 | 381.8 | 464.3 | (6,301.9) | (5,837.6) | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 1,568.9 | 1,607 | 134 | 17.4 | 2,643.8 | 26.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,223.4) | (1,156.8) | (1,863.5) | (1,583.7) | (4,298.2) | (2,225.5) | |
Interest Income | 10.86 | 0.27 | 0.293 | 3.158 | 82.72 | - | |
Income Tax Expense | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 2.42 | |
Net Income | |||||||
Net Income | 1,296.8 | 2,671.8 | 13,134 | 18,272.1 | 27,145.1 | 45,417.2 | |
Supplemental | |||||||
EBIT | 2,952.7 | 4,354.5 | 9,930.9 | 21,016.8 | 31,444.5 | 52,151.6 | |
EBITDA | 7,815.9 | 9,142.3 | 15,014 | 26,634.8 | 38,217.9 | 64,542.9 | |