
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,680.5 | 4,960 | 5,434 | 5,112.4 | 1,940.4 | 1,740.9 | |
COGS | 2,859.5 | 3,965.1 | 4,414.8 | 4,101.3 | 1,372.4 | 755.4 | |
Gross Profit | 820.9 | 994.9 | 1,019.2 | 1,011.2 | 568 | 985.5 | |
Operating Expenses & Income | |||||||
Operating Income | 369.5 | (24.4) | 418.3 | 483.8 | 473.9 | 499.3 | |
Total Operating Expenses | 451.4 | 1,019.3 | 600.9 | 527.4 | 94.07 | 486.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.007 | 0.263 | 0.151 | 0.084 | 7.666 | 141.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (119.2) | (242.8) | (292.3) | (297) | (203.1) | (185.1) | |
Interest Income | 105.1 | 228.4 | 46.06 | 33.58 | 20.94 | 22.19 | |
Income Tax Expense | 39.65 | (75.65) | 41.83 | 36.46 | 96.04 | 114.8 | |
Net Income | |||||||
Net Income | 200.8 | (203.3) | 150.9 | 198.8 | 439.8 | 519.3 | |
Supplemental | |||||||
EBIT | 366 | (30.59) | 489.6 | 538.3 | 534 | 531.8 | |
EBITDA | 737.1 | 439.9 | 930.5 | 976.8 | 864.7 | 877.4 | |