

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,025.4 | 15,534.9 | 13,316.7 | 12,187.9 | 11,478.2 | 13,752.7 | |
COGS | 8,444.7 | 13,662 | 11,729.1 | 11,091.5 | 10,531.9 | 11,888.4 | |
Gross Profit | 580.7 | 1,872.9 | 1,587.6 | 1,096.4 | 946.3 | 1,864.2 | |
Operating Expenses & Income | |||||||
Operating Income | 281.6 | 1,412.8 | 1,136.1 | 705.7 | 481.7 | 1,271.6 | |
Total Operating Expenses | 306 | 462.5 | 451.5 | 390.7 | 464.6 | 592.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 97.83 | 189 | 158.4 | 165 | 187.3 | 297.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57.39) | (57.68) | (122.3) | (146.3) | (129.8) | (345.6) | |
Interest Income | 1.868087 | 9.251326 | 49.84 | 61.61 | 45.36 | 291.4 | |
Income Tax Expense | 49.09 | 551.3 | 231.8 | 353.8 | 176.4 | 324.8 | |
Net Income | |||||||
Net Income | 177.4 | 904.2 | 805.7 | 283.4 | 647.3 | 1,172.5 | |
Supplemental | |||||||
EBIT | 279.9 | 1,512.5 | 1,160.8 | 765.4 | 481.7 | 1,413.9 | |
EBITDA | 428.6 | 1,681.1 | 1,407.9 | 1,025.7 | 767.9 | 1,710.2 | |