

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,115 | 8,154 | 8,345 | 10,280 | 10,205.2 | 20,286.8 | |
COGS | 4,933 | 5,485 | 5,736 | 6,927 | 9,003.6 | 15,840.7 | |
Gross Profit | 2,182 | 2,669 | 2,609 | 3,353 | 1,201.5 | 4,446.1 | |
Operating Expenses & Income | |||||||
Operating Income | 869 | 994 | 1,011 | 1,082 | 1,151.6 | 2,160.1 | |
Total Operating Expenses | 1,313 | 1,667 | 1,598.3 | 2,271 | 49.98 | 2,286 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 236 | 403 | 199 | 212 | 210 | 212 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (97.75) | (120.9) | (174) | (286.8) | (281.9) | (544.5) | |
Interest Income | 8 | 10 | 21 | 29 | 27 | - | |
Income Tax Expense | 218 | 256 | 231 | 346 | 288.9 | 610.8 | |
Net Income | |||||||
Net Income | 557 | 643 | 602 | 523 | 496.8 | 944.6 | |
Supplemental | |||||||
EBIT | 850 | 996 | 984 | 1,129 | 1,151.6 | 2,207.3 | |
EBITDA | 1,368 | 1,627 | 1,610 | 1,908 | 1,890.3 | 3,691.8 | |