
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,154.3 | 13,783.5 | 24,420.8 | 34,848.9 | 35,290.8 | 36,902.2 | |
COGS | 2,270.2 | 9,598.3 | 15,068.9 | 22,796.9 | 22,250.9 | 23,052.5 | |
Gross Profit | 884.1 | 4,185.3 | 9,351.9 | 12,051.9 | 13,039.8 | 13,849.7 | |
Operating Expenses & Income | |||||||
Operating Income | 755.1 | 3,735.1 | 8,004.2 | 8,799 | 9,875.9 | 11,098.5 | |
Total Operating Expenses | 2,399.2 | 10,048.4 | 16,416.6 | 26,049.9 | 25,414.9 | 25,803.7 | |
R&D Expenses | 22.59 | 52.21 | 103 | 250.7 | 259 | 265.4 | |
Selling General & Admin Expenses | 65.27 | 530.2 | 949.3 | 1,853.3 | 2,048.4 | 2,107.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (85.38) | (865.1) | (736.1) | (880.6) | (1,261.6) | (1,121.3) | |
Interest Income | 16.92 | 66.35 | 888.9 | 1,979.1 | 1,537.8 | 1,183.4 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 517.7 | 2,040.5 | 6,639 | 6,577.2 | 7,668.9 | 8,378.2 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |