
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,859.5 | 3,648.7 | 7,363.1 | 8,624.3 | 6,869.9 | 15,494.1 | |
COGS | 3,771.3 | 3,500.6 | 7,231.2 | 8,690.4 | 6,801 | 15,491.3 | |
Gross Profit | 88.28 | 148 | 131.9 | (66.12) | 68.91 | 2.788 | |
Operating Expenses & Income | |||||||
Operating Income | 32.92 | 86.32 | 61.14 | (137.7) | 11.93 | (125.8) | |
Total Operating Expenses | 55.36 | 61.72 | 70.79 | 71.58 | 56.98 | 128.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 41.71 | 48.71 | 52.08 | 56.51 | 36.03 | 92.54 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (49.68) | (61.7) | (131.5) | (121.8) | (164.5) | (286.3) | |
Interest Income | 1.654 | 461.7 | 17.95 | 894.5 | 565.6 | 1,460.1 | |
Income Tax Expense | 18.07 | 52.23 | 62.37 | 287.5 | 140 | 427.5 | |
Net Income | |||||||
Net Income | 178.5 | 514.9 | 497.1 | 342 | 452.8 | 794.7 | |
Supplemental | |||||||
EBIT | 106.2 | 105.5 | 690.9 | (80.26) | 12.04 | (71.29) | |
EBITDA | 108 | 107.3 | 692.8 | (78.36) | 12.4 | (69.82) | |