

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,579.2 | 3,939.7 | 1,628.4 | 6,955.3 | 3,890.9 | 3,652.4 | |
COGS | 1,723.3 | 2,676.2 | 263 | 3,372.2 | 1,937.3 | 1,866.9 | |
Gross Profit | 855.8 | 1,263.5 | 1,365.4 | 3,583.1 | 1,953.6 | 1,785.5 | |
Operating Expenses & Income | |||||||
Operating Income | 560.4 | 880.8 | 1,094.1 | 2,903.1 | 1,439.6 | 1,292.8 | |
Total Operating Expenses | 318.8 | 400.5 | 271.3 | 680 | 514 | 492.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 186.4 | 229.6 | 231.7 | 356.6 | 298.1 | 220 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (71.85) | (87.29) | (93.22) | (142.5) | (219.4) | (235.6) | |
Interest Income | 0.565 | 2.699 | 10.27 | 16.3 | 25.34 | 23.39 | |
Income Tax Expense | 2.154 | 162.9 | 83.9 | 493.5 | 286.4 | 257.1 | |
Net Income | |||||||
Net Income | 486.4 | 630.6 | 945.9 | 2,331 | 973.2 | 835.8 | |
Supplemental | |||||||
EBIT | 560.4 | 880.8 | 1,117.2 | 2,962.7 | 1,439.6 | 1,288.7 | |
EBITDA | 583.2 | 905 | 1,141.9 | 2,987.7 | 1,464.5 | 1,313.4 | |