

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 40,259.6 | 2,650 | 2,819.9 | 56,070.3 | 3,403.2 | 11,318.8 | |
COGS | 16,787.5 | 1,098.1 | 1,193.7 | 26,979.4 | 4,582.8 | 1,593.3 | |
Gross Profit | 23,472.1 | 1,551.9 | 1,626.2 | 29,090.9 | (1,179.5) | 5,371.4 | |
Operating Expenses & Income | |||||||
Operating Income | 12,757.1 | 894.4 | 933.4 | 18,876.2 | (3,087.9) | (2,388.7) | |
Total Operating Expenses | 11,614.2 | 657.6 | 687.4 | 10,214.7 | 1,908.3 | 4,122.3 | |
R&D Expenses | 5,381.6 | 344.7 | 385 | - | - | 235.4 | |
Selling General & Admin Expenses | 347.9 | 87.09 | 74.98 | 1,771.4 | 95.35 | 1,279.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29,599.2) | (3,188.2) | (4,482.1) | (83,965.7) | (70.45) | (4,544) | |
Interest Income | 31,928.8 | 3,391.6 | 187.1 | 90,163.9 | 4,620.3 | - | |
Income Tax Expense | 4,346.8 | 288.3 | 310 | 6,290.9 | 378.7 | 765.6 | |
Net Income | |||||||
Net Income | 11,553.4 | 748.6 | 831 | 17,318.3 | 1,063.4 | 2,130.9 | |
Supplemental | |||||||
EBIT | 45,511.1 | 4,206.4 | 5,792 | 107,575 | 1,512.5 | 7,444.6 | |
EBITDA | 49,632 | 4,479.8 | 5,999.4 | 111,152 | 1,684.2 | 7,783.2 | |