

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,406.8 | 11,736.4 | 7,562 | 55,482 | 53,988 | 53,637 | |
COGS | 6,390.4 | 7,227.9 | 6,134.6 | 43,375 | 44,545 | - | |
Gross Profit | 3,016.5 | 4,508.5 | 1,427.4 | 12,107 | 9,443 | 9,092 | |
Operating Expenses & Income | |||||||
Operating Income | 3,661.8 | 5,286.8 | 1,427.4 | 5,908 | 2,859 | 1,972 | |
Total Operating Expenses | 105.4 | 91.84 | 124.4 | 6,199 | 6,584 | 7,120 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (123) | (110.3) | (114.2) | (1,568) | (1,989) | (2,037) | |
Interest Income | 7.916813 | 62.76 | 178 | 1,110 | 942 | - | |
Income Tax Expense | 106.1 | 131 | 67.23 | 584 | 556 | 525 | |
Net Income | |||||||
Net Income | 2,731.6 | 4,203.1 | 566 | 6,109 | 2,725 | 1,616 | |
Supplemental | |||||||
EBIT | 2,974.6 | 4,462.1 | 760.1 | 6,499 | 3,500 | 2,587 | |
EBITDA | 3,727.3 | 5,320.1 | 1,683.9 | 12,719 | 10,171 | 9,188 | |