

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,123.6 | 7,693.2 | 5,158.8 | 5,148.4 | 5,497.5 | 5,317.7 | |
COGS | 2,392.6 | 3,616.4 | 3,666.1 | 3,900.1 | 4,250.8 | 4,095.9 | |
Gross Profit | 1,731 | 4,076.8 | 1,492.6 | 1,248.3 | 1,246.7 | 1,221.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,226.7 | 3,219.7 | 557.7 | 304 | 526.7 | 364.1 | |
Total Operating Expenses | 769.3 | 1,266.5 | 934.9 | 944.3 | 720 | 857.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 304.3 | 445.5 | 388 | 378.8 | 440.8 | 529.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (174.1) | (257) | (373.9) | (376.9) | (376) | (6,138.5) | |
Interest Income | 8.742 | 17.55 | 48.39 | 57.01 | 50.66 | 48.35 | |
Income Tax Expense | 198 | 520.8 | 118.7 | 96.81 | (7.698567) | 107.4 | |
Net Income | |||||||
Net Income | 492.5 | 1,622.9 | 160 | (23.67) | (64.19) | (36.74) | |
Supplemental | |||||||
EBIT | 555.8 | 2,400.7 | 864.3 | 585 | 526.7 | 494.4 | |
EBITDA | 1,052.9 | 3,034.1 | 1,436.8 | 1,189.1 | 1,174.9 | 1,150.5 | |