

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,933.2 | 14,658.9 | 48,949.8 | 83,762.7 | 84,640.7 | 86,845 | |
COGS | 4,721.9 | 8,678.2 | 34,271.7 | 58,787.9 | 58,518.4 | 60,151.1 | |
Gross Profit | 3,211.4 | 5,980.7 | 14,678.1 | 24,974.7 | 26,122.3 | 26,693.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,467.9 | 4,392.3 | 5,851.7 | 12,212.6 | 11,183.4 | 12,629.1 | |
Total Operating Expenses | 5,465.3 | 10,266.6 | 43,098.1 | 71,550 | 73,457.3 | 74,216 | |
R&D Expenses | 21.43 | - | - | - | - | - | |
Selling General & Admin Expenses | 103.4 | 381 | 2,031.1 | 3,242.6 | 4,441.6 | 4,573.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (181.6) | (593.5) | (6,368.5) | (3,482.9) | (4,034.7) | (3,775.7) | |
Interest Income | 43.72 | 80.95 | 402.4 | 514.8 | 1,321.3 | 1,429.2 | |
Income Tax Expense | 1,206.6 | 535.1 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,120 | 836.2 | (7,051.2) | 3,398.8 | 2,209.9 | 2,920.5 | |
Supplemental | |||||||
EBIT | 4,792.4 | 4,360.9 | - | - | - | - | |
EBITDA | 2,020.2 | 2,187.7 | - | - | - | - | |