
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 75,552.8 | 119,060.5 | 12,227.8 | 13,987.1 | 12,482.6 | 12,090 | |
COGS | 24,496.9 | 39,320.8 | 1,022 | 973.9 | 1,179.7 | - | |
Gross Profit | 51,055.9 | 79,739.7 | 11,205.8 | 13,013.2 | 11,302.9 | - | |
Operating Expenses & Income | |||||||
Operating Income | 10,058.5 | 28,800.2 | 2,397 | 2,399.8 | 2,461.2 | 2,285 | |
Total Operating Expenses | 65,494.3 | 90,260.3 | 9,830.8 | 11,587.4 | 10,021.4 | 9,805 | |
R&D Expenses | 318.6 | 708.1 | - | - | - | - | |
Selling General & Admin Expenses | 4,110.4 | 5,889.9 | 599.3 | 760.8 | 708.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4,339.5) | (4,586.1) | (592.1) | (639.9) | (575.3) | (1,495) | |
Interest Income | 176.4 | 754.2 | 263.8 | 361.2 | 271.2 | 1,354 | |
Income Tax Expense | 5,193.1 | 7,888.4 | - | - | - | - | |
Net Income | |||||||
Net Income | (1,067.7) | 4,137.5 | 1,037.8 | 1,140.6 | 1,422.6 | 1,398 | |
Supplemental | |||||||
EBIT | 10,003.5 | 28,821.1 | - | - | - | - | |
EBITDA | 22,855.9 | 46,237.8 | - | - | - | - | |