

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,738.8 | 9,328.9 | 11,881 | 14,549 | 14,885.4 | 15,637 | |
COGS | 5,858.3 | 6,233.2 | 8,193 | 10,115 | 13,078.6 | 10,575 | |
Gross Profit | (119.6) | 3,095.6 | 3,688 | 4,434 | 1,806.8 | 5,062 | |
Operating Expenses & Income | |||||||
Operating Income | (1,950.7) | 91.54 | 437 | 606 | 688.7 | 614 | |
Total Operating Expenses | 1,831.2 | 3,004.1 | 3,251 | 3,828 | 1,118.1 | 4,448 | |
R&D Expenses | 35.02 | 31.01 | 32 | 33 | 34.58 | 34 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (104.6) | (132.6) | (161) | (181) | (180.6) | - | |
Interest Income | 5.2746 | 8.4069 | 54 | 87 | 68 | - | |
Income Tax Expense | 51.87 | 142.9 | 145 | 190 | 198.8 | 222 | |
Net Income | |||||||
Net Income | (2,407.4) | (315.1) | 179 | 306 | 297.8 | 267 | |
Supplemental | |||||||
EBIT | (1,872.5) | 86.87 | 444 | 647 | 688.7 | 648 | |
EBITDA | (1,522.2) | 503.5 | 900 | 1,322.6 | 1,637.7 | 1,721 | |