

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,272.1 | 22,870.5 | 17,677 | 21,638 | 33,629 | 39,366 | |
COGS | 14,252.4 | 19,751.1 | 11,929 | 16,588 | 26,411 | 30,772 | |
Gross Profit | 3,019.7 | 3,119.4 | 5,748 | 5,050 | 7,218 | 8,594 | |
Operating Expenses & Income | |||||||
Operating Income | 2,853 | 3,034.2 | 4,072 | 5,021 | 6,967 | 7,273 | |
Total Operating Expenses | 166.7 | 85.23 | 1,676 | 29 | 251 | 1,321 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 17.75 | - | - | - | - | 634 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (693) | (641.7) | (845) | (1,351) | (1,783) | (1,776) | |
Interest Income | 610.4 | 528.2 | 664 | 932 | 1,397 | 706 | |
Income Tax Expense | 484.5 | 527.4 | 838 | 998 | 1,028 | 1,115 | |
Net Income | |||||||
Net Income | 1,500 | 1,722 | 2,659 | 3,035 | 3,395 | 3,658 | |
Supplemental | |||||||
EBIT | 2,677.2 | 2,891.4 | 4,342 | 5,461 | 6,273 | 6,381 | |
EBITDA | 3,298.9 | 3,517.5 | 5,111 | 6,595 | 7,787 | 7,912 | |