

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,535.7 | 1,616.9 | 1,765.6 | 2,106 | 1,879.2 | 4,020.6 | |
COGS | 1,432.3 | 1,047.8 | 1,284.2 | 976.5 | 1,467.8 | 2,924.7 | |
Gross Profit | 1,103.4 | 569.1 | 481.4 | 1,129.5 | 411.4 | 1,095.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,009 | 530.2 | 146.3 | (28.7) | 387.2 | 1,028.9 | |
Total Operating Expenses | 94.38 | 38.9 | 335.1 | 1,158.2 | 24.26 | 66.89 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 10.44 | 7.9 | 3.9 | 12.8 | 9.1 | 14.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.54) | (30.2) | (40.5) | (46.7) | (21.32) | (23.47) | |
Interest Income | 0.28994 | 4.4 | 8.7 | 9.5 | 9.2 | - | |
Income Tax Expense | 312.8 | 158.5 | (179.1) | (15.1) | 118.6 | 105.8 | |
Net Income | |||||||
Net Income | 726 | 400.8 | (475.3) | (43.8) | 275.3 | 236.7 | |
Supplemental | |||||||
EBIT | 1,056.4 | 589.5 | (613.9) | (12.2) | 387.2 | 345.4 | |
EBITDA | 1,626.8 | 1,035.6 | (161.1) | 507.5 | 896.8 | 1,272.5 | |