

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,887.5 | 45,638.1 | 50,781.7 | 41,412.1 | 42,385.3 | 40,625.6 | |
COGS | 11,808.8 | 40,190.4 | 40,364.1 | 32,657.9 | 31,840.6 | 30,108 | |
Gross Profit | 2,078.7 | 5,447.7 | 10,417.6 | 8,754.2 | 10,544.7 | 10,517.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,887.4 | 5,192.7 | 9,261.1 | 7,064.8 | 9,109.3 | 9,006 | |
Total Operating Expenses | 12,000.1 | 40,445.4 | 41,520.6 | 34,347.2 | 33,276 | 31,619.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 121.1 | 208.7 | 819.3 | 1,320 | 1,098.3 | 1,555.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (526.5) | (945.8) | (2,169.3) | (3,784.2) | (1,766.6) | (1,753.7) | |
Interest Income | 219 | 472.3 | 1,651.5 | 1,559.7 | 656.7 | 580.8 | |
Income Tax Expense | 565.2 | 1,095.8 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,679.7 | 4,561.5 | 7,935.9 | 2,627.3 | 3,652.4 | 3,693 | |
Supplemental | |||||||
EBIT | 1,887.4 | 5,192.7 | - | - | - | - | |
EBITDA | 3,494.8 | 8,198.9 | - | - | - | - | |