
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 13,575.6 | 20,302.5 | 24,828.9 | 33,559.9 |
COGS | 9,728.7 | 14,303.5 | 16,768.7 | 23,108.2 |
Gross Profit | 3,846.8 | 5,999 | 8,060.2 | 10,451.8 |
Operating Expenses & Income | ||||
Operating Income | 2,590.5 | 4,100.6 | 5,633.5 | 7,294.4 |
Total Operating Expenses | 10,985.1 | 16,201.9 | 19,195.3 | 26,265.5 |
R&D Expenses | 32.3 | 85 | 104.9 | 101.3 |
Selling General & Admin Expenses | 473.9 | 1,929.2 | 2,354.6 | 3,118.4 |
Earnings from Continuing Operations | ||||
Interest Expense | (9.19) | (14.7) | (6.367) | (4.931) |
Interest Income | 44.32 | 53.8 | 107 | 219.1 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 1,996.7 | 3,137.3 | 4,436.5 | 5,886.7 |
Supplemental | ||||
EBIT | 2,667.2 | 4,168.7 | 5,816.9 | 7,555.1 |
EBITDA | 2,851 | 4,436.5 | 6,236.3 | 8,099.2 |