
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,189.6 | 19,770.8 | 2,400.3 | 2,233.8 | 2,345.8 | 2,762 | |
COGS | 5,883.3 | 7,100.8 | 1,257.2 | 1,466.4 | 1,834.3 | 1,607.3 | |
Gross Profit | 5,306.2 | 12,670 | 1,143.1 | 767.4 | 511.5 | 1,154.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,734.2 | 7,129.1 | 361.3 | 196 | (54.54) | (128.5) | |
Total Operating Expenses | 8,455.4 | 12,641.7 | 2,039 | 2,037.8 | 2,400.3 | 2,890.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 445.7 | 1,098.1 | 144.7 | 185.5 | 165.5 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (255.5) | (948.5) | (151.7) | (131.1) | (157) | (165.4) | |
Interest Income | 2.344578 | 83.31 | 17.55 | 1.977 | 2.792 | 16 | |
Income Tax Expense | 520.7 | 1,836.9 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,646.2 | 6,466.5 | (135.9) | 165.7 | (73.03) | (132) | |
Supplemental | |||||||
EBIT | 3,986.8 | 9,692.4 | - | - | - | - | |
EBITDA | 3,046.1 | 11,037.6 | - | - | - | - | |