

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,559.7 | 2,342 | 6,306.5 | 5,491.7 | 5,683 | 5,683 | |
COGS | 1,281.1 | 2,020.9 | 5,341.1 | 4,510.6 | 4,663.8 | 4,654.7 | |
Gross Profit | 278.6 | 321 | 965.4 | 981.1 | 1,019.2 | 1,028.3 | |
Operating Expenses & Income | |||||||
Operating Income | 178 | 244 | 693.8 | 902.8 | 881.4 | 1,253.6 | |
Total Operating Expenses | 88.84 | 76.99 | 236 | 78.3 | 137.8 | (225.3) | |
R&D Expenses | 0.212769 | 0.241752 | 0.171 | 0.063 | - | 0.47 | |
Selling General & Admin Expenses | 44.59 | 34.94 | 44.77 | 52 | 65.66 | 124.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.06) | (33.81) | (54.07) | (87.14) | (139.5) | (73.88) | |
Interest Income | 29.6 | 0.106371 | 1.254 | 4.815 | 16.15 | - | |
Income Tax Expense | 23.33 | 35.63 | 132.7 | 160.4 | 117.6 | 117.6 | |
Net Income | |||||||
Net Income | 105.8 | 142.6 | 465.9 | 623.1 | 614.6 | 614.6 | |
Supplemental | |||||||
EBIT | 183.6 | 228.2 | 729.5 | 869.9 | 887.9 | 832.4 | |
EBITDA | 260.3 | 300.8 | 812.9 | 986.1 | 1,053.5 | 978.8 | |