

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,764.8 | 27,397.3 | 74,529.4 | 73,954.1 | 66,719 | 64,672.4 | |
COGS | 9,982.4 | 23,128 | 71,368.2 | 69,958.1 | 61,533.3 | 59,033.2 | |
Gross Profit | 4,782.4 | 4,269.3 | 3,161.1 | 3,996 | 5,185.7 | 5,639.2 | |
Operating Expenses & Income | |||||||
Operating Income | 4,636.4 | 3,797.9 | 1,357.4 | 1,788.8 | 3,230 | 3,991.6 | |
Total Operating Expenses | 10,128.4 | 23,599.4 | 73,172 | 72,165.3 | 63,489 | 60,680.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 53.98 | 108.9 | 254.8 | 431.8 | 367.5 | 359.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (333.2) | (267.2) | (1,142.3) | (2,706.5) | (3,030.9) | (3,269) | |
Interest Income | 91.15 | 279.6 | 784.9 | 868.2 | 749.4 | 712.2 | |
Income Tax Expense | 614.3 | 359.1 | - | - | - | - | |
Net Income | |||||||
Net Income | 3,852.7 | 2,174.3 | 2,292.6 | (3,967.9) | (1,679.5) | (65.52) | |
Supplemental | |||||||
EBIT | 4,511.9 | 3,702 | - | - | - | - | |
EBITDA | 5,045.6 | 3,145.5 | - | - | - | - | |