
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,659 | 6,930.4 | 4,771.9 | 3,564 | 21,593 | 20,020 | |
COGS | 3,250 | 2,237.8 | 1,705.1 | 1,096.9 | 6,517 | 7,419 | |
Gross Profit | 1,409.1 | 4,692.6 | 3,066.8 | 2,467.1 | 15,076 | 12,601 | |
Operating Expenses & Income | |||||||
Operating Income | 837.4 | 2,568.3 | 931 | 689.2 | 3,649 | 3,105 | |
Total Operating Expenses | 3,821.7 | 4,362.1 | 3,840.8 | 2,874.8 | 17,944 | 16,915 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 154.9 | 515.9 | 427.4 | 323.6 | 2,016 | 1,730 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (289.7) | (194.9) | (194.7) | (190.2) | (1,079) | (1,193) | |
Interest Income | 29.8 | 102.3 | 29.67 | 37.88 | 521 | 463 | |
Income Tax Expense | 164.2 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 416.8 | 2,516.8 | 967.7 | 494.7 | 2,326 | 4,735 | |
Supplemental | |||||||
EBIT | 782.8 | - | - | - | - | - | |
EBITDA | 2,471 | - | - | - | - | - | |