

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,574.7 | 4,497.7 | 4,746.4 | 4,722.1 | 4,908.8 | 4,635.4 | |
COGS | 3,160.3 | 3,245.9 | 3,156.7 | 3,127.8 | 3,264 | 3,668.3 | |
Gross Profit | 414.4 | 1,251.7 | 1,589.7 | 1,594.4 | 1,644.8 | 967.1 | |
Operating Expenses & Income | |||||||
Operating Income | 414.4 | 1,251.7 | 1,589.7 | 1,594.4 | 1,644.8 | 967.1 | |
Total Operating Expenses | (15.32) | (19.29) | (19.26) | 0.001 | 0.001 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,159 | 2,280 | 2,463 | 2,758 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.7) | (0.02) | - | - | - | - | |
Interest Income | 0.015 | 0.02 | 0.028 | 0.432 | 9.038 | - | |
Income Tax Expense | 167.7 | 490.5 | 566.8 | 543 | 578.9 | 909.8 | |
Net Income | |||||||
Net Income | 236.8 | 741.6 | 995.2 | 1,036.4 | 1,083.4 | 1,595 | |
Supplemental | |||||||
EBIT | 414.4 | 1,251.7 | 1,589.7 | 1,594.5 | 1,644.8 | 969.7 | |
EBITDA | 435.8 | 1,273.9 | 1,616.3 | 1,621 | 1,654.9 | 988.7 | |