
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 30,547.7 | 84,449 | 168,664.6 | 249,460.2 | 233,065 | - | |
COGS | 22,265.9 | 68,620.9 | 143,177.9 | 193,537.4 | 173,558.7 | - | |
Gross Profit | 8,281.8 | 15,828.2 | 25,486.8 | 55,922.8 | 59,506.3 | - | |
Operating Expenses & Income | |||||||
Operating Income | 4,514.6 | 8,348 | 14,895.5 | 31,453.9 | 34,201.3 | - | |
Total Operating Expenses | 4,052 | 10,124.3 | 10,590.8 | 218,006.3 | 198,863.8 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 850.5 | 2,008.7 | 1,783.4 | 3,374.9 | 3,506.1 | 2,982.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,377.3) | (4,655.5) | (9,389.1) | (29,716.3) | (29,032.7) | (23,280.7) | |
Interest Income | 378.3 | 1,771.7 | 4,324.2 | 11,941.6 | 9,393.4 | 8,223.4 | |
Income Tax Expense | 860.7 | (10,051.5) | 751.1 | - | - | - | |
Net Income | |||||||
Net Income | 2,282.4 | 14,498.1 | 4,517.3 | (6,351.9) | 3,171.3 | - | |
Supplemental | |||||||
EBIT | 4,559.9 | 8,415.7 | 14,657.6 | - | - | - | |
EBITDA | 5,032.5 | 8,984.3 | 17,985.9 | - | - | - | |