
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,418.2 | 5,400.9 | 5,149 | 5,308 | 5,240 | 5,249 | |
COGS | 3,808.4 | 4,162.3 | 3,697 | 3,728 | 3,854 | 630 | |
Gross Profit | 609.7 | 1,238.6 | 1,452 | 1,580 | 1,386 | 4,619 | |
Operating Expenses & Income | |||||||
Operating Income | 395.9 | 1,064.1 | 1,231 | 1,287 | 1,149 | 1,136 | |
Total Operating Expenses | 4,022.3 | 4,336.8 | 3,918 | 4,021 | 4,091 | 4,113 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 105.8 | 100.6 | 118 | 131 | 104 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (159.3) | (191.6) | (244) | (248) | (181) | (191) | |
Interest Income | 2.275054 | 16.06 | 69 | 80 | 52 | 56 | |
Income Tax Expense | 26.16 | 37.47 | - | - | - | - | |
Net Income | |||||||
Net Income | 151.3 | 726.9 | 853 | 973 | 1,017 | 1,028 | |
Supplemental | |||||||
EBIT | 418.6 | 1,027.7 | - | - | - | - | |
EBITDA | 935 | 1,658.3 | - | - | - | - | |