

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 91,941 | 11,977.8 | 15,326 | 13,341.3 | 17,196.3 | 30,536.7 | |
COGS | 66,610.8 | 8,747.4 | 11,151.6 | 8,924.3 | 10,889.5 | 19,813 | |
Gross Profit | 25,330.2 | 3,230.4 | 4,174.3 | 4,417 | 6,306.8 | 10,723.8 | |
Operating Expenses & Income | |||||||
Operating Income | 12,871.2 | 1,576.2 | 2,115.6 | 1,412.1 | 3,367.4 | 4,779.9 | |
Total Operating Expenses | 12,464.2 | 1,702.9 | 2,058.7 | 3,005 | 2,939.4 | 5,943.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,478.7 | 214.1 | 254.1 | 379.9 | 2,970.3 | 379.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (180.9) | (20.76) | (59.6) | (59.12) | (87.88) | (104.3) | |
Interest Income | 684.2 | 33.13 | 28.98 | 26.51 | 18.2 | - | |
Income Tax Expense | 2,281.7 | 280.7 | 327.2 | 311.6 | 562.6 | 874.2 | |
Net Income | |||||||
Net Income | 10,906.2 | 1,284.8 | 1,767.3 | 1,099.9 | 2,044.7 | 3,144.5 | |
Supplemental | |||||||
EBIT | 13,368.6 | 1,586.2 | 2,144.6 | 1,438.6 | 2,666.3 | - | |
EBITDA | 17,009.9 | 1,992.3 | 2,637.1 | 2,041.5 | 3,367.4 | 5,383.7 | |