| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,952.8 | 11,556.1 | 23,002.5 | 43,432.4 | 29,541.1 | 75,090 | |
COGS | 9,518.4 | 9,180.7 | 14,033.3 | 17,889.8 | 13,429.5 | 22,959.4 | |
Gross Profit | 3,434.4 | (779.3) | 8,969.2 | 25,542.6 | 16,111.6 | 52,130.6 | |
Operating Expenses & Income | |||||||
Operating Income | 11,660.5 | 3,858.6 | 24,789.5 | 7,874.7 | 9,553.8 | 42,926.1 | |
Total Operating Expenses | 3,329.3 | 2,662.3 | 1,918.2 | 17,667.9 | 6,557.8 | 9,585.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 54.83 | 82.27 | 14.89 | 55.4 | 52.54 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (64.29) | (103.9) | (183.3) | (137.2) | (159.4) | (307.4) | |
Interest Income | 953.4 | 717.9 | 896.6 | 1,146.8 | 1,210.3 | - | |
Income Tax Expense | 88.69 | 95.89 | 102.9 | 151.8 | 208.5 | 373.5 | |
Net Income | |||||||
Net Income | 1,326.2 | (3,433.8) | 6,828 | 8,759.2 | 10,655.6 | 20,326.9 | |
Supplemental | |||||||
EBIT | 287.2 | (3,248.4) | 6,300.4 | 9,103.3 | 9,553.8 | 16,502.3 | |
EBITDA | 2,551.3 | (1,160.1) | 9,136.1 | 12,664.3 | 13,348 | 23,999.4 | |
