

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 184.1 | 546.2 | 1,034.8 | 133.9 | 823.4 | 1,472.4 | |
COGS | 161.5 | 451.1 | 593.2 | 80.87 | 679.4 | 1,171.9 | |
Gross Profit | 22.58 | 95.12 | 441.6 | 53 | 144 | 300.6 | |
Operating Expenses & Income | |||||||
Operating Income | (11.33) | 72.09 | 387 | 47.41 | 78.77 | 199.1 | |
Total Operating Expenses | 33.91 | 23.03 | 54.64 | 5.580644 | 65.27 | 101.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 24.24 | 24.77 | 57.27 | 6.003141 | 33.52 | 36.53 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.67) | (47.03) | (35.99) | (4.483078) | (36.01) | (55.71) | |
Interest Income | 0.054 | 38.88 | 1.855 | 3.5705 | 23.43 | 24.79 | |
Income Tax Expense | (5.013) | (4.183) | 94.82 | 11.93 | 10.61 | 39.96 | |
Net Income | |||||||
Net Income | (55.44) | 59.18 | 239.7 | 31.15 | 6.1 | 108.9 | |
Supplemental | |||||||
EBIT | (13.78) | 101.7 | 370.9 | 46.99 | 78.77 | 198.8 | |
EBITDA | 35.92 | 163.4 | 465 | 59.22 | 205.7 | 402.4 | |