

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,979.5 | 21,433.9 | 14,492 | 12,570 | 13,739 | 15,306.4 | |
COGS | 7,989.3 | 19,150.9 | 11,591 | 9,218 | 10,507 | 14,054.1 | |
Gross Profit | 1,990.3 | 2,282.9 | 2,901 | 3,352 | 3,232 | 1,252.3 | |
Operating Expenses & Income | |||||||
Operating Income | 580.2 | 641.7 | 1,017 | 1,317 | 881.8 | 1,165.4 | |
Total Operating Expenses | 1,410.1 | 1,656.2 | 1,884 | 2,035 | 2,088 | 86.85 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59.78) | (85.94) | (167) | (165) | (201) | (221.1) | |
Interest Income | 5.2746 | 13.08 | 56 | 47 | 29 | - | |
Income Tax Expense | 31.65 | 321.3 | 199 | 319 | 297.8 | 301.1 | |
Net Income | |||||||
Net Income | 443.1 | 374.6 | 659 | 864 | 720.4 | 684.1 | |
Supplemental | |||||||
EBIT | 578.4 | 787.4 | 1,046 | 1,376 | 1,293 | 870.9 | |
EBITDA | 1,163.9 | 1,463.7 | 1,847 | 2,260 | 2,248 | 1,918.1 | |