

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,271,330 | 2,526,466 | 5,484,544 | 17,895,031 | 26,530,084 | 9,640,274,985.2 | |
COGS | 1,028,180 | 1,875,683 | 4,515,089 | 12,950,428 | 19,367,948 | 6,205,741,685.5 | |
Gross Profit | 243,150 | 650,783 | 969,455 | 4,944,603 | 7,162,136 | 3,434,533,299.8 | |
Operating Expenses & Income | |||||||
Operating Income | 58,170 | 297,616 | (1,469,271) | 1,866,764.5 | 2,365,130 | 1,718,312,420.5 | |
Total Operating Expenses | 184,980 | 353,167 | 2,438,726 | 3,787,365 | 4,797,006 | 1,713,514,927.5 | |
R&D Expenses | 18.26 | 4,790 | 18,402 | 40,882 | 32.18 | 9,832.5 | |
Selling General & Admin Expenses | 45,896 | 602 | 526,709.8 | 852,840 | 1,197,075 | 572,697,625.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (71,870) | (172,196.8) | (916,094.5) | (807,871.1) | (1,355,234) | (482,001,518.3) | |
Interest Income | 17,111 | 97,110 | 339 | 120 | 79 | 37,380.4 | |
Income Tax Expense | 64,409 | 108,912 | 653,449 | (1,453,266) | 2,479,759 | 476,299,289.6 | |
Net Income | |||||||
Net Income | 257 | 289,057 | (1,561,217) | 2,077,482 | (1,198,526) | 836,949,676.5 | |
Supplemental | |||||||
EBIT | 894.4 | 287,344 | 157,574 | 1,597,061 | 2,675,644 | 1,831,066,412.6 | |
EBITDA | 162,448 | 631,615 | 1,080,164 | 3,899,304 | 7,324,648 | 3,141,334,235.1 | |