

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,628.4 | 13,635.2 | 13,679.5 | 3,130.3 | 2,924.9 | (2,905.3) | |
COGS | 12,211.5 | 15,087.1 | 9,362.9 | 2,976.2 | 2,936.7 | 792.5 | |
Gross Profit | 4,185.9 | 4,200.3 | 4,316.6 | 154.1 | 179.5 | (1,980.6) | |
Operating Expenses & Income | |||||||
Operating Income | 393.4 | 816.2 | 768 | 10.7 | (190.4) | 1,173.6 | |
Total Operating Expenses | 3,792.5 | 3,384.1 | 3,548.6 | 143.4 | 369.9 | (2,777) | |
R&D Expenses | - | 153.5 | 155.5 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (164) | (125.7) | (113.7) | (72.88) | (16.1) | (99.31) | |
Interest Income | 1.67029 | 40.6 | 118.1 | 175.5 | 96.9 | - | |
Income Tax Expense | 239.1 | 83 | 198 | 27.4 | 13.1 | (85.29) | |
Net Income | |||||||
Net Income | 5,329.1 | 3,399.8 | 268.5 | 1,822.3 | 347.9 | (1,455.9) | |
Supplemental | |||||||
EBIT | 315.2 | 476.6 | 820.2 | (281.9) | (211.6) | (610.1) | |
EBITDA | 1,141 | 1,166.4 | 893.7 | (240.8) | (132.7) | (467.4) | |