
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 29,610.2 | 5,654 | 6,849 | 78,989.8 | 7,469 | 8,238.8 | |
COGS | 13,986.4 | 2,550 | 3,262 | 36,318 | 3,247 | 3,384.3 | |
Gross Profit | 15,623.8 | 3,104 | 3,587 | 42,671.8 | 4,222 | 4,854.5 | |
Operating Expenses & Income | |||||||
Operating Income | 10,657.1 | 4,021 | 3,278 | 40,457.9 | 3,986 | 4,775.5 | |
Total Operating Expenses | 1,420.3 | 153 | 3,587 | 2,213.8 | 236 | 79.03 | |
R&D Expenses | 0.000002 | 0.000001 | 0 | - | - | - | |
Selling General & Admin Expenses | 1,420.3 | 153 | 197 | 2,213.8 | 236 | 177 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9,336.3) | (988) | (1,606) | (18,917.3) | (1,808) | (2,316.4) | |
Interest Income | 36.19 | 19 | 34 | 420.6 | 32 | 27 | |
Income Tax Expense | 2,506 | 1,147 | 83 | 7,228.2 | 672 | 1,074.8 | |
Net Income | |||||||
Net Income | 5,518.5 | 4,217 | (585) | 18,695.9 | 3,139 | 3,521.7 | |
Supplemental | |||||||
EBIT | 16,365.7 | 6,339 | 1,109 | 45,029.5 | 5,654 | 6,920.2 | |
EBITDA | 18,898.8 | 6,673 | 1,395 | 48,206.4 | 5,985 | 7,238.7 | |