

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,316.6 | 25,707 | 22,927 | 20,635 | 19,008.9 | 20,661.7 | |
COGS | 10,843.7 | 22,286 | 19,964 | 19,368 | 17,883.3 | 17,531.3 | |
Gross Profit | 2,472.9 | 3,421 | 2,963 | 1,267 | 1,125.6 | 2,978.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,778.4 | 2,410 | 1,682 | (1,001) | 497.8 | 2,099.9 | |
Total Operating Expenses | 726.1 | 1,052 | 1,281 | 2,268 | 627.8 | 1,025.2 | |
R&D Expenses | 58.9 | 85 | 94 | 86 | - | - | |
Selling General & Admin Expenses | 28.13 | 36 | 48 | 1,202 | 36 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.32) | (53) | (122) | (156) | (155.9) | (193.1) | |
Interest Income | 2.6373 | 9 | 33 | 47 | 26 | 19 | |
Income Tax Expense | 165.3 | 388 | 160 | (19) | 54.98 | 404.6 | |
Net Income | |||||||
Net Income | 1,556.9 | 1,888 | 1,433 | (95) | 143.9 | 1,520.2 | |
Supplemental | |||||||
EBIT | 1,766.1 | 2,332 | 1,714 | 43 | 349.9 | 2,018.6 | |
EBITDA | 2,279.5 | 2,970 | 2,580 | 1,023 | 1,283.5 | 2,941 | |