
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,788 | 48.17 | 383 | 482 | 4,608 | 5,519.9 | |
COGS | 703 | (37) | 326 | 368 | 1,373 | 1,192.6 | |
Gross Profit | 2,085 | 37 | 57 | 114 | 3,235 | 4,229.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,067 | 1 | 52 | 107 | 2,953.8 | 3,656.6 | |
Total Operating Expenses | 18 | 36 | 5 | 7 | 201 | 492.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 132 | 1 | 56 | 239,564 | 56 | 54 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (382) | (3) | (71) | (136) | (117) | (145.8) | |
Interest Income | 161 | 146 | - | - | 9 | 46 | |
Income Tax Expense | 504 | 627 | 417 | 438 | 536.2 | 648.6 | |
Net Income | |||||||
Net Income | 1,869 | 19 | 451 | 541 | 2,528.5 | 2,782.3 | |
Supplemental | |||||||
EBIT | 3,732 | 22 | 508 | 663 | 3,195 | 3,857.4 | |
EBITDA | 3,743 | 35 | 522 | 677 | 3,235 | 3,929.6 | |