

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,323.2 | 5,846.6 | 5,075.1 | 4,137.5 | 4,509.5 | 4,470.4 | |
COGS | 2,362.1 | 4,010 | 3,580 | 3,101 | 2,802 | 2,763.9 | |
Gross Profit | 961.1 | 1,836.5 | 1,495 | 1,036.5 | 1,707.6 | 1,706.6 | |
Operating Expenses & Income | |||||||
Operating Income | 365.5 | 1,104 | 879.4 | 416.1 | 984.3 | 987.5 | |
Total Operating Expenses | 2,957.6 | 4,742.5 | 4,195.7 | 3,721.4 | 3,525.3 | 3,483 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 191.8 | 186.7 | 359.6 | 319.3 | 339.5 | 333.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.25) | (228.4) | (58.6) | (68.16) | (153.2) | (154.7) | |
Interest Income | 31.03 | 59.47 | 68.43 | 45.73 | 36.19 | 36.32 | |
Income Tax Expense | 17.78 | 554 | - | - | - | - | |
Net Income | |||||||
Net Income | 100 | 1,476.9 | 754.2 | 153.8 | 537.6 | 563.2 | |
Supplemental | |||||||
EBIT | 353.2 | 1,060.8 | 834.8 | 393.5 | - | - | |
EBITDA | 588.2 | 2,607.6 | - | - | - | - | |