

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,772.1 | 4,815.6 | 3,763.8 | 2,235.8 | 1,164.5 | 1,151.9 | |
COGS | 2,691.4 | 3,517.9 | 2,532.5 | 1,536 | 820.5 | 813.1 | |
Gross Profit | 1,080.8 | 1,297.8 | 1,231.3 | 699.8 | 344 | 338.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,158.5 | 1,269.2 | 1,002.4 | 478.2 | 163.6 | 160.1 | |
Total Operating Expenses | 286.7 | 264.9 | 228.9 | 221.5 | 180.4 | 178.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.22) | (3.973) | (3.651) | (7.765) | (2.647) | (1.670999) | |
Interest Income | 0.238 | 4.379 | 17.57 | 19.63 | 24.18 | 13.36 | |
Income Tax Expense | 85.3 | 250.5 | 158.8 | 85.64 | 31.9 | 32.09 | |
Net Income | |||||||
Net Income | 1,061.9 | 1,014.7 | 889.5 | 423 | 158.5 | 168.5 | |
Supplemental | |||||||
EBIT | 794.1 | 1,269.2 | 1,052 | 516.4 | 163.6 | - | |
EBITDA | 885.1 | 1,337.2 | 1,123.2 | 585.8 | 228.9 | 215.4 | |