
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,872 | 11,762.3 | 11,005.9 | 14,651 | 18,166.7 | - | |
COGS | 4,130.4 | 6,913.4 | 4,435 | 8,200.3 | 11,615.2 | - | |
Gross Profit | 9,741.6 | 4,848.9 | 6,570.9 | 6,450.7 | 6,551.4 | - | |
Operating Expenses & Income | |||||||
Operating Income | 7,335 | 3,704.6 | 4,463.5 | 3,998 | 4,708.6 | - | |
Total Operating Expenses | 6,537.1 | 8,057.7 | 6,542.4 | 10,652.9 | 13,458.1 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 563 | 587 | 685.4 | 329.1 | 386.3 | 414.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,118) | (1,459.2) | (1,585.5) | (1,397.8) | (1,429.4) | (694.9) | |
Interest Income | 23.95 | 44.32 | 38.87 | 44.71 | 41.25 | 8.410441 | |
Income Tax Expense | 1,763.9 | 550.3 | - | - | - | - | |
Net Income | |||||||
Net Income | 4,310.9 | 1,084.7 | 1,432.4 | 1,508.5 | 1,225.8 | - | |
Supplemental | |||||||
EBIT | 7,200.6 | 3,580 | - | - | - | - | |
EBITDA | 8,022.9 | 3,697.7 | - | - | - | - | |