

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,731.6 | 16,544.9 | 20,665.9 | 20,741.7 | 28,372.3 | 27,992.3 | |
COGS | 5,955.4 | 15,613.3 | 19,052.9 | 18,999.3 | 25,762.8 | 25,450 | |
Gross Profit | (1,223.8) | 931.6 | 1,613 | 1,742.3 | 2,609.5 | 2,542.3 | |
Operating Expenses & Income | |||||||
Operating Income | (2,284.7) | 303.3 | 597.4 | 806 | 1,393.2 | 1,331.1 | |
Total Operating Expenses | 840.5 | 746.2 | 1,613 | 936.3 | 1,216.3 | 1,211.2 | |
R&D Expenses | 91.3 | 64.5 | 95.7 | - | - | - | |
Selling General & Admin Expenses | 152.2 | 116.9 | 299.9 | 246.8 | 293 | 1,310 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (450.8) | (484.3) | (509) | (456.5) | (442.2) | (394.7) | |
Interest Income | 12.7 | 24.9 | 76.4 | 85.05 | 82.1 | 69.4 | |
Income Tax Expense | 19.2 | 66.7 | 95.5 | 137.9 | 225.8 | 214.3 | |
Net Income | |||||||
Net Income | (2,480.9) | (212.6) | 305.8 | 454 | 746.2 | 710.5 | |
Supplemental | |||||||
EBIT | (2,010.9) | 338.4 | 1,060.2 | 1,227.7 | 1,111.4 | 695.9 | |
EBITDA | (1,131) | 1,221.9 | 1,919.3 | 1,985.7 | 1,991.2 | 1,603.9 | |