

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,937.9 | 8,871.1 | 9,189 | 6,601.2 | 5,978.5 | 6,863.8 | |
COGS | 8,927.3 | 6,934.2 | 6,602.3 | 4,736.5 | 5,033.3 | 4,970.1 | |
Gross Profit | 2,732.5 | 1,936.9 | 2,586.7 | 1,864.6 | 945.2 | 1,893.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,526.7 | 757.4 | 1,419.2 | 1,215.2 | 1,121.7 | 790.4 | |
Total Operating Expenses | 540.8 | 1,179.4 | 1,176.4 | 649.4 | (176.5) | 1,103.4 | |
R&D Expenses | 1.374882 | 1.041258 | 0.267777 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (232.1) | (197.5) | (432.7) | (409.4) | (420.5) | (145.5) | |
Interest Income | 149.2 | 122.4 | 85.59 | 81.89 | 117.3 | - | |
Income Tax Expense | 507.2 | 328.5 | 382.2 | 244.1 | 305.5 | 277.6 | |
Net Income | |||||||
Net Income | 1,387.1 | 1,257.3 | 5,379.6 | 951.7 | 787.9 | 544.4 | |
Supplemental | |||||||
EBIT | 331.6 | 505.7 | 2,033.4 | 1,519.6 | 1,279.6 | 760.5 | |
EBITDA | 710.8 | 725.1 | 2,325.5 | 1,727.1 | 1,450 | 1,126 | |