

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,647.3 | 8,697.5 | 1,522.2 | 12,753.7 | 4,054.4 | 1,008.5 | |
COGS | 2,591.5 | 5,697.9 | 881 | 9,697.9 | 3,161.2 | 840.7 | |
Gross Profit | 1,055.8 | 2,999.6 | 641.3 | 3,055.8 | 893.3 | 167.8 | |
Operating Expenses & Income | |||||||
Operating Income | 807.9 | 2,723.3 | 350.4 | 2,645.2 | 592 | (106.5) | |
Total Operating Expenses | 263.2 | 311.6 | 290.9 | 410.5 | 301.3 | 274.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 103.6 | 129.4 | 109.8 | 193.5 | 123.4 | 151.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.67) | (18.18) | (19.77) | (21.02) | (35.91) | (30.72) | |
Interest Income | 2.598 | 9.49 | 34.71 | 37.97 | 68 | 66.63 | |
Income Tax Expense | 163.6 | 501.8 | 105.6 | 529.2 | 125.2 | (7.151) | |
Net Income | |||||||
Net Income | 635.4 | 2,208.9 | 306.9 | 2,188.8 | 515.3 | (6.632) | |
Supplemental | |||||||
EBIT | 814.7 | 2,729.1 | 433.4 | 2,742.3 | 592 | (100.5) | |
EBITDA | 839.1 | 2,759.8 | 487.2 | 2,824.1 | 680.1 | (10.34) | |