

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 36,479.3 | 7,130 | 7,140.8 | 53,875.7 | 6,763.9 | 7,325.8 | |
COGS | 10,359.4 | 2,026.3 | 2,554.4 | 20,917 | 6,111.5 | 3,815.2 | |
Gross Profit | 26,119.9 | 5,103.6 | 4,586.5 | 32,958.7 | 652.4 | 3,511.5 | |
Operating Expenses & Income | |||||||
Operating Income | 7,706.8 | 1,750.5 | 1,543.8 | 6,906.4 | 706.4 | 1,475.1 | |
Total Operating Expenses | 18,799.1 | 3,335.1 | 4,586.5 | 26,052.3 | (54.04) | 1,011.1 | |
R&D Expenses | - | - | - | - | 53.98 | - | |
Selling General & Admin Expenses | 4,132.3 | 686.2 | 306.2 | 3,949.5 | 625.8 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (266.7) | (54.95) | (181.8) | (1,437.2) | (159.8) | (173.1) | |
Interest Income | 3.106806 | - | 20.81 | 134 | 15.59 | 14.17 | |
Income Tax Expense | 1,140.4 | 346 | 193.1 | 1,489.8 | 110.5 | 225.8 | |
Net Income | |||||||
Net Income | 6,332.2 | 1,345.1 | 955.6 | 4,729.4 | 512.1 | 808 | |
Supplemental | |||||||
EBIT | 7,739.2 | 1,752.3 | 1,330.1 | 7,571.5 | 753.1 | 1,008.4 | |
EBITDA | 11,118.5 | 2,281.8 | 1,967.3 | 12,644.5 | 1,530.2 | 1,826.6 | |