

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,731.6 | 16,544.9 | 20,665.9 | 23,167.3 | 24,178.7 | 23,786.5 | |
COGS | 5,955.4 | 15,613.3 | 19,052.9 | 21,221.2 | 21,954.9 | 21,838.4 | |
Gross Profit | (1,223.8) | 931.6 | 1,613 | 1,946.1 | 2,223.8 | 1,948.1 | |
Operating Expenses & Income | |||||||
Operating Income | (2,284.7) | 303.3 | 621.8 | 900.3 | 1,187.3 | 832.1 | |
Total Operating Expenses | 840.5 | 746.2 | 1,002.4 | 1,045.8 | 1,036.5 | 1,116 | |
R&D Expenses | 91.3 | 64.5 | 95.7 | 78.5 | - | - | |
Selling General & Admin Expenses | 152.2 | 116.9 | 278 | 273.5 | 293 | 1,310 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (450.8) | (484.3) | (509) | (509.9) | (376.8) | (337.4) | |
Interest Income | 631.3 | 363.5 | 76.4 | 95 | 82.1 | 69.4 | |
Income Tax Expense | 19.2 | 66.7 | 95.5 | 154 | 192.4 | 181.1 | |
Net Income | |||||||
Net Income | (2,480.9) | (212.6) | 305.8 | 507.1 | 635.9 | 601.3 | |
Supplemental | |||||||
EBIT | (2,166.4) | 221 | 617.1 | 1,363 | 947.1 | 959.9 | |
EBITDA | (1,272.3) | 1,080.8 | 1,443.2 | 2,217.9 | 1,837.5 | 1,867 | |