

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 144,471.4 | 202,032.5 | 13,781 | 13,996 | 13,881 | 27,680.9 | |
COGS | 88,659.4 | 130,270.9 | 8,606 | 8,002 | 11,788.3 | 18,382.9 | |
Gross Profit | 55,812 | 71,761.6 | 5,175 | 5,994 | 13,881 | 19,562 | |
Operating Expenses & Income | |||||||
Operating Income | 15,842.8 | 22,347.2 | 1,431 | 1,531 | 1,515 | 2,825 | |
Total Operating Expenses | 39,969.2 | 49,414.4 | 3,744 | 4,463 | 12,366 | 16,737 | |
R&D Expenses | 2,263.3 | 2,487.1 | 156 | 241 | - | 269 | |
Selling General & Admin Expenses | 422.5 | 526.5 | 35 | 39 | - | 58 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,056.2) | (1,524.9) | (171) | (180) | (183) | (244.3) | |
Interest Income | 392.3 | 562.8 | 47 | 491 | 101 | - | |
Income Tax Expense | 3,998.4 | 5,319 | 359 | 422 | 388 | 746.8 | |
Net Income | |||||||
Net Income | 11,723.7 | 15,013.1 | 919 | 1,037 | 926 | 1,794 | |
Supplemental | |||||||
EBIT | 13,519.2 | 23,037 | 1,419 | 1,640 | 1,626 | 2,975 | |
EBITDA | 17,336.6 | 27,629.9 | 1,744 | 1,987 | 1,995 | 3,688.9 | |