

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 50,870 | 87,678.4 | 74,688.3 | 73,812 | 71,917.1 | 144,870.4 | |
COGS | 34,162.7 | 69,623.1 | 51,487.1 | 49,465 | 63,063.4 | 109,962.9 | |
Gross Profit | 16,707.3 | 18,055.2 | 23,201.2 | 24,347 | 8,853.7 | 34,907.5 | |
Operating Expenses & Income | |||||||
Operating Income | 5,909.3 | 1,052.7 | 5,516.3 | 8,970 | 8,487.8 | 19,425.6 | |
Total Operating Expenses | 10,798 | 17,002.5 | 17,684.9 | 15,377 | 365.9 | 15,481.9 | |
R&D Expenses | 121.3 | 126.1 | 128.5 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,407.4) | (1,652.5) | (2,241.6) | (2,967) | (2,992.9) | (4,256.3) | |
Interest Income | 165.3 | 248.5 | 635 | 306 | 64 | - | |
Income Tax Expense | 1,490.1 | (77.53) | 932.6 | 2,215 | 1,569.4 | 4,022.2 | |
Net Income | |||||||
Net Income | 3,218.4 | 201.8 | 1,997.4 | 4,106 | 3,825.6 | 9,309.7 | |
Supplemental | |||||||
EBIT | 5,321.2 | 3,939.1 | 5,804.8 | 10,154 | 8,487.8 | 20,693.6 | |
EBITDA | 9,162.9 | 11,465.1 | 15,773.5 | 16,145 | 13,877.8 | 31,343.2 | |