

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 36,499.5 | 62,010.5 | 88,611.9 | 110,436.5 | 120,955.4 | 119,124.2 | |
COGS | 22,780.7 | 52,638.8 | 82,385.7 | 100,920 | 110,155 | 108,171.9 | |
Gross Profit | 13,718.8 | 9,371.7 | 6,226.2 | 9,516.5 | 10,800.4 | 10,952.3 | |
Operating Expenses & Income | |||||||
Operating Income | 13,335.6 | 8,584.2 | 4,445.4 | 6,619.8 | 7,020.8 | 6,994.4 | |
Total Operating Expenses | 23,163.9 | 53,426.3 | 84,166.5 | 103,816.7 | 113,934.6 | 112,129.8 | |
R&D Expenses | 0.452 | 0.84 | 1.35 | 2.487 | 3.481 | 3.661 | |
Selling General & Admin Expenses | 213.6 | 482.4 | 1,212.4 | 2,077.5 | 2,492.7 | 2,517.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (151.6) | (977.9) | (2,245.4) | (3,177.7) | (2,717.8) | (2,693.3) | |
Interest Income | 824.9 | 564.3 | 1,131.9 | 2,369.3 | 2,810.1 | 2,951.8 | |
Income Tax Expense | 3,688.7 | 1,470.4 | - | - | - | - | |
Net Income | |||||||
Net Income | 6,468.4 | 6,726.2 | 4,601.5 | 14,254 | 6,111.9 | 6,025 | |
Supplemental | |||||||
EBIT | 13,314.4 | 8,512.3 | - | - | - | - | |
EBITDA | 11,236.3 | 10,781.5 | - | - | - | - | |