

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,829.8 | 3,490.7 | 4,068.1 | 4,881.2 | 2,414.9 | 6,349.2 | |
COGS | 2,870.2 | 2,242.9 | 2,220.3 | 2,446.3 | 1,531.6 | 3,142.8 | |
Gross Profit | 1,959.6 | 1,247.8 | 1,847.9 | 2,434.8 | 883.3 | 3,206.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,917.5 | 365 | 398.9 | 477 | 308.4 | 1,406.8 | |
Total Operating Expenses | 584.7 | 464 | 1,449 | 1,957.8 | 575 | 1,799.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 554.3 | 532.5 | 615.6 | 668.1 | - | 670.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (328.2) | (405.7) | (683.8) | (695.1) | (515.5) | (1,101.4) | |
Interest Income | 233.7 | 730.4 | 233.7 | 1,115.5 | 256.9 | 1,107.6 | |
Income Tax Expense | 455.9 | 75.26 | 59.78 | 85.92 | 9.168 | 98.26 | |
Net Income | |||||||
Net Income | 962.4 | (558.2) | (676.7) | (824) | (478.2) | (1,013.5) | |
Supplemental | |||||||
EBIT | 1,918 | 365 | 85.28 | 877.1 | 35.81 | 1,561.1 | |
EBITDA | 2,086.6 | 523.1 | 233.4 | 962.7 | 209.1 | 1,825.2 | |