

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,380 | 5,064.5 | 4,432.7 | 4,548.6 | 4,201.2 | 8,845.2 | |
COGS | 2,922.5 | 3,884.3 | 2,194.7 | 2,144 | 3,610.1 | 5,064.4 | |
Gross Profit | 457.5 | 1,180.2 | 2,238 | 2,404.6 | 591.1 | 3,002.4 | |
Operating Expenses & Income | |||||||
Operating Income | 240.2 | 914.5 | 620.3 | 658.4 | 272.4 | 1,307 | |
Total Operating Expenses | 217.3 | 265.7 | 1,617.7 | 1,619.8 | 318.7 | 2,409.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | 55.2 | 59.3 | 49.9 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.3) | (49.2) | (73.2) | (58.4) | (53.2) | (111.8) | |
Interest Income | 1.8 | 5.6 | 85.3 | 133.1 | 4.1 | - | |
Income Tax Expense | 92.7 | 209.1 | 104.1 | 173.4 | 121.7 | 295 | |
Net Income | |||||||
Net Income | 304.6 | 550.2 | 478 | 622.2 | 356.8 | 979 | |
Supplemental | |||||||
EBIT | 419 | 791.3 | 606.8 | 896.7 | 272.4 | 1,288.9 | |
EBITDA | 666.2 | 1,062.6 | 886.7 | 1,185 | 564.1 | 1,890.4 | |