

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,088 | 7,775.3 | 8,125.3 | 6,162.5 | 5,354.5 | 10,239.9 | |
COGS | 4,196.8 | 6,752 | 6,345.6 | 4,286 | 4,204.2 | 7,425.8 | |
Gross Profit | 891.2 | 1,023.3 | 1,779.7 | 1,876.5 | 1,150.3 | 2,814 | |
Operating Expenses & Income | |||||||
Operating Income | 196.5 | 146.3 | 908.2 | 850.2 | 532.5 | 1,258.6 | |
Total Operating Expenses | 585.9 | 877 | 871.5 | 1,026.3 | 617.8 | 1,555.5 | |
R&D Expenses | 11.4 | 12.5 | 22.8 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (64.7) | (83.5) | (115.5) | (107.5) | (75.39) | (156.5) | |
Interest Income | 0.1 | 4.3 | 13.1 | 20.1 | 17.8 | - | |
Income Tax Expense | 66.4 | (4.4) | 235.5 | 227.9 | 121.3 | 319.2 | |
Net Income | |||||||
Net Income | 79.7 | 85.1 | 562.2 | 526.6 | 72.99 | 489.2 | |
Supplemental | |||||||
EBIT | 191.5 | 159.6 | 910 | 860.9 | 532.5 | 1,277.2 | |
EBITDA | 391.5 | 400.1 | 1,136.9 | 1,102.7 | 775.6 | 1,693 | |