

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,034.6 | 7,134.7 | 6,630 | 6,643.9 | 6,534.5 | 13,937.7 | |
COGS | 3,552.9 | 6,456 | 4,945.9 | 5,158.3 | 5,039.6 | 11,745.6 | |
Gross Profit | 481.7 | 678.7 | 1,684 | 1,485.7 | 1,494.9 | 2,192 | |
Operating Expenses & Income | |||||||
Operating Income | 353.9 | 456.6 | 643.6 | 503.8 | 454.5 | 1,007.8 | |
Total Operating Expenses | 144.4 | 183.2 | 1,040.4 | 981.9 | 1,001.2 | 1,155.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 357.3 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.06) | (52.6) | (100.2) | (109.4) | (87.08) | (187.6) | |
Interest Income | 5.579648 | 11.87 | 15.72 | 10.21 | 12.72 | - | |
Income Tax Expense | 57.32 | 63.86 | 57.86 | 81.44 | 88.03 | 192.7 | |
Net Income | |||||||
Net Income | 257.2 | 262.9 | 353.7 | 342.3 | 296.7 | 714.5 | |
Supplemental | |||||||
EBIT | 344.5 | 397 | 621.4 | 541.9 | 493.5 | 1,089.8 | |
EBITDA | 470.9 | 564.7 | 807.7 | 792.2 | 785.8 | 1,582.2 | |