

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 81,909.9 | 3,605 | 4,122.5 | 5,719.7 | 7,855.4 | 9,168.8 | |
COGS | 37,949.4 | 2,143 | 2,598.2 | 3,538.2 | 4,502.2 | 5,199.6 | |
Gross Profit | 43,960.4 | 1,462.1 | 1,524.3 | 2,181.6 | 3,353.2 | 3,969.3 | |
Operating Expenses & Income | |||||||
Operating Income | 35,463.2 | 832.2 | 737.8 | 1,214.3 | 2,124.5 | 2,577.5 | |
Total Operating Expenses | 8,497.2 | 629.9 | 786.6 | 967.2 | 1,228.6 | 1,391.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3,117.9 | 201.7 | 256.1 | 324.1 | 327.1 | 1,057.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,536.4) | (122.7) | (141.7) | (170.6) | (208.5) | - | |
Interest Income | 1,774.3 | 95.37 | 72.78 | 144.7 | 222.9 | - | |
Income Tax Expense | 11,598.4 | 327.1 | 269 | 431.2 | 816.9 | 960.9 | |
Net Income | |||||||
Net Income | 22,146 | 541.1 | 510.3 | 1,077.4 | 1,262.2 | 1,532.4 | |
Supplemental | |||||||
EBIT | 36,533.4 | 856.5 | 879 | 1,610.2 | 2,327.1 | 2,533.3 | |
EBITDA | 40,274.7 | 1,173.8 | 1,280.3 | 2,093 | 2,892.2 | 2,880.5 | |