

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,551.4 | 3,728 | 3,624 | 3,488 | 3,510.4 | 6,991.2 | |
COGS | 1,928.5 | 3,007 | 3,166 | 3,885.9 | 3,046.5 | 3,133.1 | |
Gross Profit | 622.9 | 721 | 458 | 3,488 | 463.9 | 3,858.1 | |
Operating Expenses & Income | |||||||
Operating Income | 383.5 | 519 | 238 | 318 | 463.9 | 688.1 | |
Total Operating Expenses | 239.4 | 202 | 220 | 3,170 | 3,148 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.86) | (18) | (16) | (23) | (47.99) | (81.8) | |
Interest Income | 2.9556 | 9 | 23 | 31 | 24 | - | |
Income Tax Expense | 67.98 | 66 | (16) | 115 | 113 | 180.8 | |
Net Income | |||||||
Net Income | 279.3 | 428 | 210 | 408 | 220 | 417.6 | |
Supplemental | |||||||
EBIT | 397.5 | 584 | 209 | 544 | 463.9 | 940.1 | |
EBITDA | 492.1 | 721 | 344 | 734 | 574.9 | 1,209.2 | |