| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,612.8 | 3,124.2 | 9,672 | 393,952.7 | 12,268.5 | 10,369.4 | |
COGS | 9,364.8 | 1,083.3 | 5,333.1 | 192,084.7 | 7,632.2 | 6,673.1 | |
Gross Profit | 4,374.5 | 1,327.3 | 4,338.9 | 201,868 | 4,636.3 | 3,696.3 | |
Operating Expenses & Income | |||||||
Operating Income | 4,151.1 | 1,203.3 | 3,976.7 | 183,225.4 | 4,143.7 | 3,422.2 | |
Total Operating Expenses | 223.4 | 124 | 362.2 | 18,642.6 | 492.6 | 274.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 174.1 | 42.67 | 228.4 | 12,201.1 | 169.1 | 281.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,828.3) | (730.2) | (1,542.2) | (108,649.5) | (2,392.4) | (2,068.8) | |
Interest Income | 455.3 | 78.55 | 249 | 56,186.5 | 1,850.2 | 1,716 | |
Income Tax Expense | (188.5) | 15.18 | 596.4 | (4,575.7) | 1,776.1 | 763.6 | |
Net Income | |||||||
Net Income | (768.1) | 249.2 | 1,069.6 | 49,229.5 | 2,835.2 | 2,450.6 | |
Supplemental | |||||||
EBIT | 1,637.2 | 1,203.3 | 3,780.5 | 193,223.2 | 4,143.7 | 3,430.3 | |
EBITDA | 2,407 | 1,268.4 | 3,827.5 | 194,371.3 | 5,061.6 | 4,361.3 | |
