

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,330.6 | 10,126.5 | 10,533.7 | 11,866.6 | 13,143.4 | 28,606.8 | |
COGS | 4,742.8 | 9,341.4 | 9,563.8 | 10,404.7 | 10,322.4 | 22,877.3 | |
Gross Profit | 587.8 | 785.1 | 969.9 | 1,461.9 | 2,821 | 5,729.5 | |
Operating Expenses & Income | |||||||
Operating Income | 305.3 | 441.8 | 581.6 | 1,047.3 | 2,212.1 | 4,431.1 | |
Total Operating Expenses | 282.5 | 343.3 | 388.3 | 414.6 | 608.8 | 1,146 | |
R&D Expenses | 16.01 | 13.19 | 10.3 | - | 12.78 | 12.78 | |
Selling General & Admin Expenses | 291.2 | 331.7 | 364.1 | 432.1 | 503.5 | 1,049.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.73) | (40.38) | (52.45) | (135.4) | (134.8) | (312.9) | |
Interest Income | 132.5 | 42.79 | 27.43 | 135.4 | 134.8 | 201.7 | |
Income Tax Expense | 55.23 | 76.24 | 124.2 | 212.7 | 522.3 | 1,030.2 | |
Net Income | |||||||
Net Income | 130 | 240.2 | 318.1 | 698 | 1,543.2 | 3,061 | |
Supplemental | |||||||
EBIT | 340.9 | 408 | 470.7 | 991.9 | 2,248.3 | 4,570.9 | |
EBITDA | 563 | 711.9 | 746.6 | 1,294.8 | 2,637.1 | 5,346.5 | |