
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,640.2 | 13,635.2 | 13,679.5 | 3,130 | 2,926 | 6,055.5 | |
COGS | 16,315.2 | 19,817.7 | 9,420 | 2,976 | 2,937.8 | 17,367.7 | |
Gross Profit | 325 | 859.1 | 4,259.5 | 154 | (11.9) | (9,854.5) | |
Operating Expenses & Income | |||||||
Operating Income | 281.9 | 816.2 | 768 | 10.7 | (211.7) | 1,346.1 | |
Total Operating Expenses | 43.1 | 29.3 | 159 | 143 | 199.8 | 1,775 | |
R&D Expenses | - | 153.5 | 155.5 | 35.9 | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (254.1) | (257.2) | (309) | (70.4) | (16.1) | (250.9) | |
Interest Income | 1.9 | 40.6 | 118.1 | 175.5 | 96.9 | - | |
Income Tax Expense | 272 | 83 | 198 | 27.4 | 13.1 | 39.9 | |
Net Income | |||||||
Net Income | 6,062 | 3,399.8 | 268.5 | 1,822 | 348 | 2,169.8 | |
Supplemental | |||||||
EBIT | 530.8 | (347) | 683.1 | (284) | (211.7) | (231.9) | |
EBITDA | 1,469.3 | 365.8 | 1,254.5 | (161) | (132.8) | 617.4 | |