| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,128.3 | 6,960.9 | 10,731.2 | 14,304.3 | 12,458.1 | 15,096.1 |
COGS | 1,881.8 | 4,720.6 | 6,826.6 | 9,160.9 | 10,163.8 | 10,502.7 |
Gross Profit | - | - | - | - | - | - |
Operating Expenses & Income | ||||||
Operating Income | 1,934.4 | 1,407.1 | 2,685.2 | 3,211.6 | 256.5 | 2,530.1 |
Total Operating Expenses | 312.1 | 833.1 | 1,219.4 | 1,931.8 | 2,037.9 | 2,063.3 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 286.7 | 860.4 | 1,212 | 1,828.3 | 1,773.8 | 2,050.3 |
Earnings from Continuing Operations | ||||||
Interest Expense | (168.5) | (676.7) | (1,304.8) | (1,881.1) | (3,296.2) | (2,648.2) |
Interest Income | 30.47 | 89.28 | 701.6 | 585.2 | 425.1 | 773.9 |
Income Tax Expense | - | 10.76 | (141.9) | 70.37 | (317.5) | 32.52 |
Net Income | ||||||
Net Income | 1,796.4 | 830.5 | 1,940.2 | 1,986.1 | (2,932.1) | 688.3 |
Supplemental | ||||||
EBIT | 1,934.4 | 1,407.1 | 2,685.2 | 3,211.6 | 256.5 | 2,530.1 |
EBITDA | 2,601.7 | 2,518.2 | 4,467.8 | 5,838 | 3,171.2 | 5,500.6 |
