
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,217.7 | 8,793.7 | 6,102.8 | 7,187.4 | 1,985 | 9,172.5 | |
COGS | 10,656.6 | 6,125.6 | 4,084.6 | 5,827.4 | 1,980.5 | 7,807.9 | |
Gross Profit | 5,561.1 | 2,668.1 | 2,018.2 | 1,360 | 4.544 | 1,364.5 | |
Operating Expenses & Income | |||||||
Operating Income | 4,902.5 | 2,094.4 | 1,409.5 | 807.4 | (448.2) | 319.1 | |
Total Operating Expenses | 658.6 | 573.7 | 608.6 | 552.6 | 452.7 | 1,005.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 658.6 | 573.7 | 608.6 | 552.6 | 452.7 | 1,005.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (36.12) | (61.03) | (349.5) | (442) | (365.1) | (807.1) | |
Interest Income | 26.09 | 119.9 | 225.8 | 431.1 | 869.7 | 1,300.9 | |
Income Tax Expense | 1,650.8 | 641.6 | 646.7 | 337.3 | 373.8 | 711.1 | |
Net Income | |||||||
Net Income | 3,354.9 | 1,372.4 | 802.2 | 335.1 | (869.3) | (534.2) | |
Supplemental | |||||||
EBIT | 5,116.2 | 2,188 | 1,714.7 | 1,093.8 | (571.2) | 522.6 | |
EBITDA | 5,148.7 | 2,221.2 | 1,745.1 | 1,119.9 | (541.1) | 578.8 | |