
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,389.1 | 38,204.8 | 31,964.4 | 28,580 | 26,869 | 27,622 | |
COGS | 15,760.5 | 31,389.2 | 26,825.4 | 25,371 | 25,477 | 24,578 | |
Gross Profit | 2,628.7 | 6,815.6 | 5,139 | 3,209 | 1,392 | 3,044 | |
Operating Expenses & Income | |||||||
Operating Income | 749.2 | 4,054 | 2,203 | 261 | 936 | 1,744 | |
Total Operating Expenses | 1,879.5 | 2,761.4 | 2,936.4 | 2,948 | 456 | 1,300 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 362 | 426.5 | 450 | 447 | 456 | 467 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (125.2) | (175.6) | (190.8) | (165) | (217) | (212) | |
Interest Income | 111.7 | 30.18 | 79.62 | 75 | 42 | 43 | |
Income Tax Expense | 123.9 | 894.9 | 441.6 | 34 | 146 | 336 | |
Net Income | |||||||
Net Income | 558.3 | 2,922.7 | 1,589.7 | 177 | 579 | 1,231 | |
Supplemental | |||||||
EBIT | 912.3 | 4,112 | 2,344 | 383 | 949 | 1,789 | |
EBITDA | 1,415.9 | 4,769 | 3,115 | 1,215 | 1,858 | 2,702 | |