

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,759.5 | 6,425.5 | 8,125.3 | 6,162.5 | 5,238 | 10,869.7 | |
COGS | 3,101 | 5,579.9 | 6,345.6 | 4,286 | 4,112.8 | 8,260.5 | |
Gross Profit | 658.5 | 845.7 | 1,779.7 | 1,876.5 | 1,125.3 | 2,609.2 | |
Operating Expenses & Income | |||||||
Operating Income | 145.2 | 120.9 | 908.2 | 850.2 | 518.1 | 1,155 | |
Total Operating Expenses | 432.9 | 724.8 | 871.5 | 1,026.3 | 604.4 | 1,454.2 | |
R&D Expenses | 8.42346 | 10.33 | 22.8 | - | - | 26.2 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.81) | (69) | (115.5) | (107.5) | (73.75) | (119.4) | |
Interest Income | 0.0739 | 3.55352 | 13.1 | 20.1 | 17.8 | - | |
Income Tax Expense | 49.06 | (3.63616) | 235.5 | 227.9 | 121.3 | 279.3 | |
Net Income | |||||||
Net Income | 58.89 | 70.33 | 562.2 | 526.6 | 73 | 427.6 | |
Supplemental | |||||||
EBIT | 141.5 | 131.9 | 911.9 | 860.9 | 518.1 | 1,237.6 | |
EBITDA | 288.8 | 329.7 | 1,136.9 | 1,102.7 | 762.9 | 1,716.3 | |