
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,154.8 | 5,480.4 | 11,047 | 12,368.8 | 13,346.2 | 13,372 | |
COGS | 9,719.3 | 8,900.5 | 9,223 | 9,655.8 | 9,674.1 | 9,754.9 | |
Gross Profit | (1,564.5) | (3,420) | 1,824 | 2,713 | 3,672.1 | 3,617.1 | |
Operating Expenses & Income | |||||||
Operating Income | (1,904.8) | (3,894.1) | 1,378 | 2,718 | 2,668.3 | 2,746.6 | |
Total Operating Expenses | 340.3 | 474.1 | 446 | (4.984225) | 10,677.9 | 5,817.8 | |
R&D Expenses | - | - | 6.11208 | 10.71 | 18.27 | 24.28 | |
Selling General & Admin Expenses | 438.8 | 483.9 | 564.4 | 736.3 | 144.1 | 860.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (635.9) | (819.1) | (755.5) | (729.7) | (672) | (671.2) | |
Interest Income | 203.3 | 347.1 | 341.3 | 258.2 | 261.7 | 252.6 | |
Income Tax Expense | (563.8) | (1,035) | 198.9 | 489.5 | - | 299.3 | |
Net Income | |||||||
Net Income | (1,578.2) | (2,994.9) | 934 | 1,933.9 | 2,116.8 | 2,175.6 | |
Supplemental | |||||||
EBIT | (2,056.8) | (3,965.5) | 1,070.6 | 1,677.8 | - | - | |
EBITDA | (158) | (2,405) | 2,726.8 | 3,319.8 | - | - | |