

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,204 | 4,224 | 5,056 | 5,606 | 5,636.9 | 11,326.9 | |
COGS | 1,603 | 2,407 | 3,997 | 2,867 | 2,657 | 5,543 | |
Gross Profit | 601 | 1,817 | 1,059 | 2,739 | 2,982 | 5,785 | |
Operating Expenses & Income | |||||||
Operating Income | 53 | 543 | 735 | 786 | 870 | 1,557 | |
Total Operating Expenses | 797 | 1,370 | 324 | 1,953 | 2,112 | 4,228 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (113) | (124.1) | (134) | (136.6) | (158) | (277.5) | |
Interest Income | 3 | 13 | 52 | 44 | 41 | - | |
Income Tax Expense | (69) | 76 | 39 | 193 | 151.9 | 310.9 | |
Net Income | |||||||
Net Income | 50 | 402 | 633 | 610 | 448.8 | 958.9 | |
Supplemental | |||||||
EBIT | (227) | 447 | 724 | 991 | 869.7 | 1,876.7 | |
EBITDA | 22 | 675 | 1,003 | 1,332 | 1,199.7 | 2,543.9 | |