| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,321.4 | 16,648.2 | 17,081 | 22,669 | 24,145.7 | 26,300.9 | |
COGS | 5,656.4 | 12,601.3 | 13,036.1 | 18,347 | 20,307.8 | 23,021.2 | |
Gross Profit | 1,665 | 4,047 | 4,044.9 | 4,322 | 3,837.9 | 3,279.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,018.5 | 2,611.5 | 2,418.7 | 4,182 | 1,603.5 | 1,437.7 | |
Total Operating Expenses | 646.4 | 1,435.5 | 1,626.2 | 140 | 2,234.4 | 1,842 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 80.52 | 115.8 | 439 | 174 | 185 | 540 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (365.5) | (367) | (271.1) | (573.4) | (487.1) | (579.4) | |
Interest Income | 75 | 3,716 | 16,903 | 53,650 | 1,368 | 1,628 | |
Income Tax Expense | 73.46 | 212.5 | (2,428.6) | 222 | 491.8 | 261.8 | |
Net Income | |||||||
Net Income | 617.5 | 2,537.6 | 5,519.9 | 3,425 | 2,987.2 | 2,680.1 | |
Supplemental | |||||||
EBIT | 921.2 | 3,115 | 3,561.5 | 4,303.2 | 1,603.5 | 1,698.7 | |
EBITDA | 2,084.6 | 4,771.1 | 5,203 | 6,503 | 3,996.3 | 4,260 | |
