

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,089.9 | 16,810.2 | 48,144 | 67,126.8 | 66,679.4 | 66,875.1 | |
COGS | 11,304.1 | 13,185.4 | 17,789.8 | 20,119.9 | 29,849.7 | 30,506.4 | |
Gross Profit | (4,214.2) | 3,624.9 | 30,354.2 | 47,006.9 | 36,829.7 | 36,368.6 | |
Operating Expenses & Income | |||||||
Operating Income | (17,571.9) | (10,933.7) | 14,197.3 | 27,302.9 | 25,859 | 44,216.7 | |
Total Operating Expenses | 13,357.8 | 14,558.5 | 16,156.9 | 19,704 | 10,970.7 | 2,995.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,973) | (2,929.8) | (2,890.5) | (2,756.8) | (2,515.4) | (2,406.9) | |
Interest Income | 233.3 | 47.32 | 23.63 | 100.4 | 811.8 | 1,222.3 | |
Income Tax Expense | (4,173.2) | (2,887.6) | 2,235 | 4,903.1 | 4,787.1 | 4,411.7 | |
Net Income | |||||||
Net Income | (16,322) | (11,087.9) | 8,790.9 | 19,182.4 | 18,125.2 | 18,098.3 | |
Supplemental | |||||||
EBIT | (17,190.5) | (11,196.8) | 14,362.4 | 27,028.7 | 25,856.4 | 25,735.8 | |
EBITDA | (11,648.1) | (5,655.8) | 19,887.9 | 35,141.2 | 37,898.8 | 36,794.8 | |