
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,049.4 | 2,933.9 | 5,591.2 | 8,688.6 | 18,030.6 | 11,506.4 | |
COGS | 2,237.5 | 2,174 | 3,792.7 | 6,051.6 | 13,088.4 | 8,399.3 | |
Gross Profit | 811.9 | 759.9 | 1,798.5 | 2,637 | 4,942.1 | 3,107.1 | |
Operating Expenses & Income | |||||||
Operating Income | 446.1 | 497.1 | 1,266.4 | 1,614.6 | 3,294.8 | 1,886.2 | |
Total Operating Expenses | 518.9 | 495.4 | 532.1 | 7,074 | 14,735.8 | 9,620.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 380.2 | 343.6 | 459 | 1,161.5 | 1,647.3 | 1,220.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (123.3) | (243.7) | (836.3) | (461.5) | (750.9) | (725.9) | |
Interest Income | 12.22 | 12.06 | 24.64 | 29.88 | 31.79 | 33.46 | |
Income Tax Expense | 61.2 | 28.96 | 117.8 | - | - | - | |
Net Income | |||||||
Net Income | 253.1 | 268.5 | 1,231.3 | 944 | 2,141.5 | 1,026.2 | |
Supplemental | |||||||
EBIT | 446.1 | 497.1 | 1,266.4 | - | - | - | |
EBITDA | 567.9 | 603.7 | 1,387.2 | - | - | - | |