
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,109.5 | 13,607.4 | 7,951.7 | 7,531.5 | 8,010.8 | 9,044.4 | |
COGS | 6,786.6 | 7,131 | 7,020.9 | 6,837.2 | 7,399.9 | 7,719.2 | |
Gross Profit | 1,322.9 | 6,476.4 | 930.8 | 694.3 | 611 | 1,325.1 | |
Operating Expenses & Income | |||||||
Operating Income | 927.9 | 1,450.7 | 1,116.1 | 1,376.6 | 1,654.6 | 1,714.8 | |
Total Operating Expenses | 163.7 | 99.93 | 930.8 | (682.3) | (1,043.7) | 1,536.9 | |
R&D Expenses | - | - | 3.539 | 6.982 | 9.157 | - | |
Selling General & Admin Expenses | 44.03 | 58.72 | 34.95 | 71.62 | 150.3 | 206.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (168.5) | (451.4) | (648.7) | (550.4) | (712.6) | (764.9) | |
Interest Income | 85.59 | 428.4 | 540.2 | 670.9 | 764.8 | 597.1 | |
Income Tax Expense | 161.6 | 164 | 141 | 30.66 | 19.68 | 33.83 | |
Net Income | |||||||
Net Income | 488.6 | 640.6 | 315.5 | 464.9 | 394 | 422.5 | |
Supplemental | |||||||
EBIT | 825.5 | 1,241.3 | 1,105.2 | 1,045.9 | 1,126.3 | - | |
EBITDA | 1,166.5 | 1,649.4 | 1,646.9 | 1,692.2 | 1,729.8 | - | |