| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,513,485,742,857.1 | 180,052,934 | 209,111,880 | 174,388,043 | 310,987,885 | 349,962,936.8 | |
COGS | 401,939,957,142.9 | 26,269,701 | 42,658,864 | 55,601,330 | 105,143,862.5 | 105,187,052.2 | |
Gross Profit | 2,111,545,785,714.3 | 153,783,233 | 166,453,016 | 174,388,043 | 205,844,022.5 | 244,775,884.6 | |
Operating Expenses & Income | |||||||
Operating Income | 585,600,928,571.4 | 64,596,701 | 76,429,712 | 91,474,545 | 73,003,918.2 | 78,144,228.4 | |
Total Operating Expenses | 1,525,944,857,142.9 | 89,186,532 | 90,023,304 | 82,913,498 | 132,840,104.3 | 166,573,359.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 265,661,685,714.3 | 19,993,014 | 22,730,404 | 22,473,204 | 42,235,695.3 | 53,449,223.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (401,939,957,142.9) | (26,269,701) | (42,658,864) | (56,202,797) | (57,451,065.3) | (56,511,225.4) | |
Interest Income | 2,016,639,771,428.6 | 141,756,773 | 166,052,387 | 185,272,091 | 192,859,238 | 148,835,110 | |
Income Tax Expense | 111,937,257,142.9 | 13,188,494 | 16,004,664 | 16,955,302 | 15,705,869.3 | 16,303,884.3 | |
Net Income | |||||||
Net Income | 443,808,457,142.9 | 51,170,312 | 60,099,863 | 60,154,887 | 56,816,675.9 | 61,311,251.7 | |
Supplemental | |||||||
EBIT | 585,600,928,571.4 | 64,596,701 | 76,429,712 | 77,252,194 | 73,003,918.2 | - | |
EBITDA | 625,017,414,285.7 | 68,211,506 | 80,156,003 | 83,095,538 | 78,873,302.2 | 81,364,835.4 | |
