

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,441.6 | 2,667.8 | 3,815.8 | 2,773.2 | 3,200.7 | 5,443.6 | |
COGS | 1,785.5 | 1,867 | 2,948.3 | 2,253.1 | 2,620.3 | 4,459.4 | |
Gross Profit | 656.1 | 800.8 | 867.5 | 520.1 | 580.4 | 984.2 | |
Operating Expenses & Income | |||||||
Operating Income | 574.8 | 717 | 734.8 | 346.9 | 394.2 | 672.2 | |
Total Operating Expenses | 81.36 | 91.11 | 142.6 | 448.2 | 186.2 | 313 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.30896) | (2.66004) | (4.1) | (13.2) | (21.2) | (27.3) | |
Interest Income | 6.52904 | 7.31511 | 9.9 | 18.1 | 9.6 | - | |
Income Tax Expense | 106.7 | 132.7 | 169.7 | 96.4 | 92 | 164.9 | |
Net Income | |||||||
Net Income | 468.3 | 581.7 | 561 | 255.4 | 267.1 | 468.1 | |
Supplemental | |||||||
EBIT | 576 | 708.6 | 722.4 | 366.6 | 380.3 | 690.3 | |
EBITDA | 586.4 | 719.3 | 738.2 | 385.3 | 400.4 | 725.4 | |