
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,273.5 | 34,542.7 | 17,929.5 | 19,111.8 | 18,632.8 | 18,169.3 | |
COGS | 12,460.9 | 16,456.4 | 14,699.2 | 15,926 | 16,983.7 | 17,108.9 | |
Gross Profit | 9,812.6 | 18,086.3 | 3,230.3 | 3,185.8 | 1,649.1 | 1,060.4 | |
Operating Expenses & Income | |||||||
Operating Income | 9,383 | 17,412.6 | 2,531.5 | 2,539.6 | 952.8 | 353.7 | |
Total Operating Expenses | 12,890.5 | 17,130.1 | 15,398 | 16,572.2 | 17,680 | 17,815.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 209.8 | 411.1 | 504.6 | 448.1 | 458.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (243.3) | (226.7) | (234.1) | (312) | (362.7) | (292.3) | |
Interest Income | 21.3 | 199.9 | 432.4 | 276.3 | 229.4 | 139.9 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 9,074.7 | 17,030.1 | 2,934.3 | 2,385.5 | 909.8 | 57.9 | |
Supplemental | |||||||
EBIT | - | 17,469.9 | 3,266.4 | 2,933.9 | 1,263.4 | 535.7 | |
EBITDA | 10,852.4 | 19,373.5 | 5,198.1 | 5,005.6 | 3,502 | 2,751.8 | |