

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,319.3 | (9,753) | 19,011.8 | 25,855.6 | 64 | 61,826.2 | |
COGS | 11,269.9 | 11,383 | 16,170.4 | 36.4 | 28.9 | - | |
Gross Profit | 2,049.5 | 12.48 | 2,841.4 | 25,855.6 | 35.1 | 47,935.6 | |
Operating Expenses & Income | |||||||
Operating Income | 631.2 | (22,717.5) | 408.1 | 1,049.1 | 1,335 | 2,740.5 | |
Total Operating Expenses | 1,418.3 | 1,610.8 | 2,433.3 | 24,806.5 | (1,300.1) | 67,764.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 94.58 | 111.6 | 151.8 | 172.1 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.36448) | (10.25) | (17.3) | (20.9) | (28.9) | (31.76) | |
Interest Income | 13.45 | 26.44 | 48.8 | 1.2 | 64 | - | |
Income Tax Expense | 409.9 | (334.4) | 449.5 | 650.7 | 803.7 | 1,695.2 | |
Net Income | |||||||
Net Income | 211.8 | 336.2 | (10.1) | 398.4 | 531 | 1,072.8 | |
Supplemental | |||||||
EBIT | 631.2 | 12.56 | 456.9 | 1,085.5 | 1,363.9 | 2,786.8 | |
EBITDA | 657.7 | 40.82 | 496.3 | 1,134.5 | 1,388.9 | 2,818.7 | |