

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,791.8 | 8,299.9 | 4,279 | 4,118.7 | 5,013.6 | 5,839.5 | |
COGS | 3,535.9 | 3,707.5 | 3,666.5 | 3,791.4 | 3,905.4 | 3,179.9 | |
Gross Profit | 2,255.9 | 4,592.4 | 612.5 | 327.3 | 1,108.3 | 2,659.6 | |
Operating Expenses & Income | |||||||
Operating Income | 23.86 | 2,539.3 | 396.2 | 0.46 | 829.7 | 1,347.8 | |
Total Operating Expenses | 2,232 | 2,053 | 216.2 | 326.9 | 278.5 | 1,311.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 145 | 172.9 | 224.5 | 229.3 | 232.5 | 234 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (181.9) | (125.4) | (117.9) | (118.2) | (83.68) | (114.8) | |
Interest Income | 104.8 | 53.05 | 34.92 | 24.42 | 14.8 | 22.75 | |
Income Tax Expense | (74.08) | 441.3 | 63.63 | (118.2) | 215.9 | 337.8 | |
Net Income | |||||||
Net Income | (186.9) | 1,871.6 | 198.4 | 57.23 | 634.4 | 1,083.7 | |
Supplemental | |||||||
EBIT | (46.32) | 2,565.5 | 478.8 | 93.72 | 974.1 | 1,575.8 | |
EBITDA | 699.5 | 3,285.3 | 1,228.9 | 859.5 | 1,727.7 | 2,388.1 | |