

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,248.2 | 12,065.4 | 3,436.9 | 4,250.8 | 4,174.9 | 4,197.8 | |
COGS | 6,899.7 | 8,428.5 | 2,428 | 2,894.3 | 2,784.1 | 2,770.8 | |
Gross Profit | 2,348.5 | 3,636.9 | 1,009 | 1,356.5 | 1,390.8 | 1,427 | |
Operating Expenses & Income | |||||||
Operating Income | 1,215.6 | 2,146.5 | 606.4 | 899.8 | 897.8 | 834.3 | |
Total Operating Expenses | 1,151.3 | 1,496.9 | 402.5 | 456.7 | 496 | 592.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 815.2 | 1,069.4 | 242.9 | 330.2 | 38.56 | 421.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (395.8) | (428.4) | (73.67) | (60.44) | (66.84) | (78.73) | |
Interest Income | 442.7 | 449.3 | 106.9 | 102.7 | 95.52 | 95.79 | |
Income Tax Expense | 488.5 | 647.5 | 192.8 | 262.4 | 267.8 | 286.8 | |
Net Income | |||||||
Net Income | 612 | 1,389.7 | 407.9 | 502.2 | 516.6 | 734.1 | |
Supplemental | |||||||
EBIT | 1,128.5 | 1,990.4 | 574.9 | 840.5 | 851.4 | 826.1 | |
EBITDA | 1,276.2 | 2,131.2 | 606.6 | 905.3 | 904.9 | 881.3 | |