

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,444.2 | 24,932.6 | 1,734.4 | 5,182.2 | 6,741.3 | 11,591 | |
COGS | 7,841.5 | 14,616.4 | 959.3 | 2,628.4 | 3,705.7 | 5,842.6 | |
Gross Profit | 6,602.7 | 10,316.3 | 775.2 | 2,553.8 | 3,035.6 | 5,748.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,295.5 | 3,993.4 | 378.1 | 1,191.3 | 1,593.3 | 2,559.7 | |
Total Operating Expenses | 5,307.2 | 6,322.9 | 397 | 1,362.5 | 1,442.3 | 3,188.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,047.9 | 1,423.5 | 70.34 | - | 1,206.2 | 1,547 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (472.2) | (780.6) | (90.03) | (506.4) | (601.5) | (1,312.8) | |
Interest Income | 103.2 | 330.6 | 21.8 | 166 | - | 149.3 | |
Income Tax Expense | 339.9 | 996.8 | 68.72 | 239.9 | 306.6 | (590.6) | |
Net Income | |||||||
Net Income | 1,227.6 | 2,973.3 | 174.1 | 549.3 | 694.1 | 1,147.8 | |
Supplemental | |||||||
EBIT | 2,129 | 5,251.2 | 369 | 1,402.8 | 1,580.1 | 2,741.4 | |
EBITDA | 2,831.5 | 5,946.1 | 429.6 | 1,553.6 | 1,736.2 | 3,035.9 | |