

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,125.4 | 20,073 | 19,841.5 | 21,314 | 20,912 | 43,052.9 | |
COGS | 14,403.8 | 17,748.2 | 15,124.8 | 15,846.7 | 18,673 | 35,526.6 | |
Gross Profit | 2,721.7 | 2,324.8 | 4,716.7 | 5,467.3 | 2,239 | 7,526.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,105.7 | 1,612.4 | 3,410.3 | 4,046.1 | 1,384.9 | 5,312.1 | |
Total Operating Expenses | 615.9 | 712.4 | 1,306.4 | 1,421.2 | 854.1 | 2,214.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,303.9 | 1,355.8 | 1,306.4 | 1,421.2 | 1,459.2 | 2,186.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (588.9) | (752.8) | (769.8) | (720.4) | (648.4) | (1,334.6) | |
Interest Income | 284.6 | 51.06 | 78.42 | 104.2 | 270.7 | 353.4 | |
Income Tax Expense | 617.7 | 382.7 | 385.1 | 408.7 | 419.1 | 850.2 | |
Net Income | |||||||
Net Income | 1,253.2 | 964.9 | 1,574.6 | 1,606.1 | 1,585.4 | 3,138.9 | |
Supplemental | |||||||
EBIT | 1,866.4 | 1,612.4 | 1,663.9 | 1,894.2 | 1,384.9 | 3,088.9 | |
EBITDA | 2,734.3 | 2,530.6 | 2,733.5 | 2,910 | 2,707 | 5,500.7 | |