

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,962 | 16,817 | 13,994 | 13,179 | 13,409.9 | 27,609.9 | |
COGS | 3,845 | 6,540 | 7,519 | 7,501 | 9,434.2 | 18,181.3 | |
Gross Profit | 3,117 | 10,277 | 6,475 | 5,678 | 3,975.7 | 9,728.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,902 | 9,180 | 5,739 | 6,302 | 3,476.9 | 8,703.2 | |
Total Operating Expenses | 215 | 1,097 | 736 | (624) | 498.8 | (131.7) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 158 | 791 | 453 | 445 | - | 492 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (194.3) | (56.03) | (258) | (67.53) | (11.38) | (174.9) | |
Interest Income | 27 | 155 | 273 | 220 | 259 | - | |
Income Tax Expense | 1,254 | 2,599 | 1,551 | 723 | 1,150.7 | 1,841.4 | |
Net Income | |||||||
Net Income | 1,983 | 6,498 | 1,660 | 3,573 | 2,812.6 | 5,921.3 | |
Supplemental | |||||||
EBIT | 3,325 | 8,341 | 3,427.7 | 4,704 | 3,994.3 | 7,763.7 | |
EBITDA | 5,015 | 11,289 | 7,566.7 | 9,466 | 9,719.8 | 18,344.3 | |