

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,713 | 7,790 | 5,889 | 5,404 | 5,258.8 | 9,083.9 | |
COGS | 3,043.9 | 2,153 | 3,667 | 1,708 | 3,640.4 | 4,705.7 | |
Gross Profit | 1,592.4 | 5,637 | 2,222 | 3,696 | 1,618.4 | 4,378.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,523 | 3,290 | 1,981 | 1,618 | 1,424.9 | 2,137.1 | |
Total Operating Expenses | 79.19 | 2,347 | 241 | 2,078 | 193.5 | 2,241.1 | |
R&D Expenses | - | - | - | - | 10.35 | - | |
Selling General & Admin Expenses | 72 | 139 | 132 | 138 | 140 | 69 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (177.8) | (198.5) | (291) | (94.73) | (184.2) | (350.8) | |
Interest Income | 5 | 54 | 106 | 122 | 114 | - | |
Income Tax Expense | 547 | 836 | 403 | 485 | 384.9 | 616.4 | |
Net Income | |||||||
Net Income | 658 | 2,112 | 1,416 | 1,224 | 846.5 | 1,543 | |
Supplemental | |||||||
EBIT | 1,314 | 3,220 | 2,110 | 1,995 | 1,424.9 | - | |
EBITDA | 2,558 | 5,258.6 | 4,196.1 | 3,656.1 | 3,464.5 | 4,815.8 | |