

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 24,306.2 | 46,781.4 | 149,244.9 | 246,567.8 | 255,780.8 | 252,980.6 | |
COGS | 20,784.7 | 36,255.3 | 117,354.9 | 206,995.8 | 223,856.3 | 222,700.7 | |
Gross Profit | 3,521.5 | 10,526.1 | 31,890 | 39,572 | 31,924.6 | 30,279.9 | |
Operating Expenses & Income | |||||||
Operating Income | 3,092.7 | 7,924.8 | 26,630.9 | 19,750.5 | 11,531.4 | 10,461.7 | |
Total Operating Expenses | 1,280.3 | 3,075.9 | 5,259.1 | 226,817.3 | 244,249.5 | 242,518.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 128.1 | 273.5 | 4,619.9 | 10,134.4 | 10,358.8 | 7,971.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (546.2) | (608) | (2,276.9) | (3,550.7) | (6,741.9) | (7,537.3) | |
Interest Income | 54.77 | 302.8 | 946.1 | 3,242 | 2,944.6 | 3,597.3 | |
Income Tax Expense | 632.5 | 672.9 | 6,118.1 | - | - | - | |
Net Income | |||||||
Net Income | 2,331.6 | 7,824.2 | 19,622.1 | 9,937.7 | 3,141.1 | 2,898.9 | |
Supplemental | |||||||
EBIT | 3,117.4 | 17,329 | 25,440.5 | - | - | - | |
EBITDA | 3,297.3 | 18,261.6 | 26,535.3 | - | - | - | |