| Income Statement (Quarterly) | 2026-04-09 | 2025-06-30 | 2025-03-31 | 2024-12-31 |
|---|---|---|---|---|
| Revenue | 5,491,594,000 | 5,491,594,000 | 2,745,797,000 | 3,586,929,500 |
| Cost of Revenue | 0 | 0 | 0 | 0 |
| Gross Profit | 5,491,594,000 | 5,491,594,000 | 2,745,797,000 | 3,586,929,500 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 3,942,508,000 | 3,942,508,000 | 1,971,254,000 | 2,933,805,000 |
| Operating Expenses | 3,942,508,000 | 3,942,508,000 | 1,971,254,000 | 2,933,805,000 |
| Operating Income | 1,549,086,000 | 1,549,086,000 | 774,543,000 | 653,124,500 |
| Interest Expense | 0 | 0 | 0 | 0 |
| Income Before Tax | 1,505,842,000 | 1,505,842,000 | 752,921,000 | 588,068,000 |
| Income Tax Expense | 623,129,000 | 623,129,000 | 311,564,500 | 87,609,500 |
| Net Income | 2,033,566,000 | 2,033,566,000 | 1,016,783,000 | 698,219,000 |
| Per Share | ||||
| EPS | 0.05 | 0.05 | 0.03 | 0.01 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Revenue | 18,752,767,000 | 13,623,637,000 | 23,261,793,000 | 17,754,889,000 | 17,482,428,000 |
| Cost of Revenue | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 18,752,767,000 | 13,623,637,000 | 23,261,793,000 | 0 | 0 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 837,664,000 | 10,458,387,000 | 674,169,000 | 1,622,728,000 | 1,885,189,000 |
| Operating Expenses | 10,425,763,000 | 10,458,387,000 | 10,220,592,000 | 7,102,306,000 | 7,058,063,000 |
| Operating Income | 8,327,004,000 | 3,165,250,000 | 26,527,961,000 | 0 | 0 |
| Interest Expense | 0 | 28,475,197,000 | 22,395,175,000 | 15,216,661,000 | 14,441,615,000 |
| Income Before Tax | 2,750,473,000 | 2,957,089,000 | 4,307,737,000 | 4,598,371,000 | 4,448,952,000 |
| Income Tax Expense | -719,256,000 | -249,238,000 | 482,615,000 | 965,118,000 | 1,094,218,000 |
| Net Income | 3,445,905,000 | 3,220,966,000 | 2,841,006,000 | 3,565,013,000 | 3,300,822,000 |
| Per Share | |||||
| EPS | 0.06 | 0.05 | 0.10 | 0.15 | 0.14 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 39,837,490,000 | 119,315,288,000 | 129,513,667,000 | 108,677,835,000 |
| Short Term Investments | 0 | -74,397,512,000 | 0 | 0 |
| Net Receivables | 47,026,661,000 | 0 | 80,254,030,000 | 5,456,597,000 |
| Inventory | 0 | 0 | 0 | 0 |
| Total Current Assets | 39,837,490,000 | 44,917,776,000 | 209,767,697,000 | 0 |
| Property Plant Equipment | 8,603,450,000 | 8,771,293,000 | 9,460,046,000 | 5,310,084,000 |
| Goodwill and Intangibles | 3,927,277,000 | 4,070,732,000 | 4,113,952,000 | 2,545,738,000 |
| Total Assets | 1,365,196,973,000 | 1,346,446,497,000 | 1,326,736,482,000 | 768,233,348,000 |
| Liabilities | ||||
| Account Payables | 22,365,519,000 | 22,262,239,000 | 17,937,211,000 | 7,267,639,000 |
| Short Term Debt | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 0 | 0 | 17,937,211,000 | 0 |
| Long Term Debt | 13,424,445,000 | 0 | 146,114,988,000 | 97,571,132,000 |
| Total Liabilities | 1,264,813,659,000 | 1,249,558,326,000 | 1,233,101,938,000 | 705,853,716,000 |
| Shareholders Equity | ||||
| Retained Earnings | 4,782,621,000 | 22,087,094,000 | 3,083,265,000 | 4,710,067,000 |
| Total Shareholders Equity | 96,557,758,000 | 92,504,578,000 | 89,228,438,000 | 61,210,142,000 |
| Balance Sheet (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 39,837,490,000 | 119,315,288,000 | 129,513,667,000 | 108,677,835,000 | 104,093,950,000 |
| Short Term Investments | 0 | -74,397,512,000 | 0 | 0 | 0 |
| Net Receivables | 47,026,661,000 | 0 | 80,254,030,000 | 5,456,597,000 | 5,494,413,000 |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 39,837,490,000 | 44,917,776,000 | 209,767,697,000 | 0 | 0 |
| Property Plant Equipment | 8,603,450,000 | 8,771,293,000 | 9,460,046,000 | 5,310,084,000 | 5,520,376,000 |
| Goodwill and Intangibles | 3,927,277,000 | 4,070,732,000 | 4,113,952,000 | 2,545,738,000 | 2,556,142,000 |
| Total Assets | 1,365,196,973,000 | 1,346,446,497,000 | 1,326,736,482,000 | 768,233,348,000 | 757,482,472,000 |
| Liabilities | |||||
| Account Payables | 22,365,519,000 | 22,262,239,000 | 17,937,211,000 | 7,267,639,000 | 6,359,552,000 |
| Short Term Debt | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 0 | 0 | 17,937,211,000 | 0 | 0 |
| Long Term Debt | 13,424,445,000 | 0 | 146,114,988,000 | 97,571,132,000 | 76,898,343,000 |
| Total Liabilities | 1,264,813,659,000 | 1,249,558,326,000 | 1,233,101,938,000 | 705,853,716,000 | 698,127,211,000 |
| Shareholders Equity | |||||
| Retained Earnings | 4,782,621,000 | 22,087,094,000 | 3,083,265,000 | 4,710,067,000 | 2,062,639,000 |
| Total Shareholders Equity | 96,557,758,000 | 92,504,578,000 | 89,228,438,000 | 61,210,142,000 | 58,261,544,000 |
| Cash Flow Statement (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | 3,445,905,000 | 3,220,966,000 | 4,307,737,000 | 4,598,371,000 |
| Depreciation & Amortization | 1,522,761,000 | 1,704,156,000 | 1,430,275,000 | 980,305,000 |
| Stock Based Compensation | 0 | 0 | 0 | 0 |
| Change in Working Capital | -75,348,638,000 | -9,758,262,000 | 39,232,762,000 | -50,437,763,000 |
| Operating Cash Flow | -81,383,316,000 | 8,247,933,000 | 55,143,477,000 | -36,708,501,000 |
| Investing Activities | ||||
| Capital Expenditure | -1,573,606,000 | -843,117,000 | -974,666,000 | -622,572,000 |
| Investments | -1,573,606,000 | -843,117,000 | -974,666,000 | -622,572,000 |
| Investing Cash Flow | -32,885,848,000 | -15,056,630,000 | -24,505,146,000 | 19,203,213,000 |
| Financing Activities | ||||
| Debt Repayment | 14,224,829,000 | -3,383,382,000 | -220,283,385,000 | -143,166,125,000 |
| Common Stock Issued/Repurchased | 0 | -9,956,146,000 | 4,846,208,000 | 0 |
| Dividends Paid | -686,166,000 | -830,530,000 | -936,949,000 | -670,835,000 |
| Financing Cash Flow | 76,651,372,000 | -18,108,709,000 | 22,182,244,000 | 17,428,483,000 |
| Summary | ||||
| Free Cash Flow | -82,956,922,000 | 7,404,816,000 | 54,168,811,000 | -37,331,073,000 |
| Net Change in Cash | -37,563,484,000 | -24,699,380,000 | 54,001,279,000 | -259,511,000 |
| Cash Flow Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 3,445,905,000 | 3,220,966,000 | 4,307,737,000 | 4,598,371,000 | 4,448,952,000 |
| Depreciation & Amortization | 1,522,761,000 | 1,704,156,000 | 1,430,275,000 | 980,305,000 | 1,053,762,000 |
| Stock Based Compensation | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | -75,348,638,000 | -9,758,262,000 | 39,232,762,000 | -50,437,763,000 | -17,223,601,000 |
| Operating Cash Flow | -81,383,316,000 | 8,247,933,000 | 55,143,477,000 | -36,708,501,000 | -3,723,519,000 |
| Investing Activities | |||||
| Capital Expenditure | -1,573,606,000 | -843,117,000 | -974,666,000 | -622,572,000 | -851,143,000 |
| Investments | -1,573,606,000 | -843,117,000 | -974,666,000 | -622,572,000 | -851,143,000 |
| Investing Cash Flow | -32,885,848,000 | -15,056,630,000 | -24,505,146,000 | 19,203,213,000 | 9,064,166,000 |
| Financing Activities | |||||
| Debt Repayment | 14,224,829,000 | -3,383,382,000 | -220,283,385,000 | -143,166,125,000 | -137,004,630,000 |
| Common Stock Issued/Repurchased | 0 | -9,956,146,000 | 4,846,208,000 | 0 | 0 |
| Dividends Paid | -686,166,000 | -830,530,000 | -936,949,000 | -670,835,000 | -1,510,031,000 |
| Financing Cash Flow | 76,651,372,000 | -18,108,709,000 | 22,182,244,000 | 17,428,483,000 | -7,986,295,000 |
| Summary | |||||
| Free Cash Flow | -82,956,922,000 | 7,404,816,000 | 54,168,811,000 | -37,331,073,000 | -4,574,662,000 |
| Net Change in Cash | -37,563,484,000 | -24,699,380,000 | 54,001,279,000 | -259,511,000 | -3,173,836,000 |