

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,191.7 | 4,584 | 3,315.7 | 3,023.6 | 2,805.9 | 2,739.5 | |
COGS | 2,482.8 | 3,382.1 | 3,158.9 | 2,911.4 | 2,620 | 2,558.4 | |
Gross Profit | 1,708.9 | 1,201.9 | 156.8 | 112.2 | 185.9 | 181.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,373.7 | 859.6 | (192.8) | (198.1) | (327.8) | (187.4) | |
Total Operating Expenses | 322.1 | 338.3 | 349.6 | 310.3 | 513.7 | 368.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 40.38 | 8.431 | 74.5 | 59.4 | 58.8 | 67 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.89) | (25.48) | (70.4) | (74.9) | (100.7) | (105.2) | |
Interest Income | 5.56403 | 10.45 | 23.05 | 30.9 | 30.1 | 29.7 | |
Income Tax Expense | 344.2 | 216.6 | (91.1) | (51.9) | (116.3) | (108.1) | |
Net Income | |||||||
Net Income | 1,043.7 | 598.2 | (266.8) | (304.3) | (344.4) | (382.9) | |
Supplemental | |||||||
EBIT | 1,391.3 | 840.4 | (287.5) | (281.3) | (360) | (248.3) | |
EBITDA | 1,553.2 | 1,035.9 | (59) | (62) | (176.6) | (74.37) | |