
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,574.5 | 6,790.3 | 7,632.1 | 8,489.5 | 7,869.2 | 7,604.6 | |
COGS | 1,007.3 | 4,219.3 | 6,122.5 | 6,276.4 | 6,317.8 | 5,825.9 | |
Gross Profit | 567.3 | 2,571 | 1,509.7 | 2,213.1 | 1,551.4 | 1,778.8 | |
Operating Expenses & Income | |||||||
Operating Income | 502.7 | 2,127.2 | 1,196.6 | 1,791.1 | 1,168.2 | 1,407 | |
Total Operating Expenses | 1,071.9 | 4,663.1 | 6,435.6 | 6,698.4 | 6,701 | 6,197.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 32.76 | 68.59 | 337.2 | 369.4 | 427.4 | 390.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (162.3) | (242.2) | (624.9) | (753.4) | (583.3) | (568.2) | |
Interest Income | 12.19 | 60.8 | 307.9 | 466.8 | 336.3 | 348.1 | |
Income Tax Expense | 13.17 | 293.9 | - | - | - | - | |
Net Income | |||||||
Net Income | 111.7 | 1,593.2 | 1,958.6 | 1,032.2 | 236.5 | 246.4 | |
Supplemental | |||||||
EBIT | 502.5 | 2,135.4 | - | - | - | - | |
EBITDA | 424.9 | 2,374.6 | - | - | - | - | |