

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,769.5 | 4,019.7 | 6,293.3 | 12,296.8 | 27,939.6 | 49,292.7 | |
COGS | 4,240.4 | 3,804.9 | 6,195.7 | 11,721.6 | 26,623.6 | 47,458.8 | |
Gross Profit | 529.1 | 214.7 | 97.58 | 575.2 | 1,316 | 1,833.9 | |
Operating Expenses & Income | |||||||
Operating Income | 46.57 | (217.7) | (290.4) | 47.16 | 588.4 | 1,021.3 | |
Total Operating Expenses | 482.5 | 432.4 | 388 | 528 | 727.6 | 812.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 39 | 39 | 39 | 59 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.8) | (19.32) | (8.95) | (21.42) | (65.54) | (111.3) | |
Interest Income | 0.009 | 22.81 | 1.049 | 0.219 | 0.618 | - | |
Income Tax Expense | 14.43 | 5.602 | (0.01) | 21.11 | 202.7 | 375.3 | |
Net Income | |||||||
Net Income | 64.31 | (212.5) | (394.1) | 16.54 | 97.83 | 274.4 | |
Supplemental | |||||||
EBIT | 46.57 | (217.7) | (290.4) | 47.16 | 588.4 | 1,021.3 | |
EBITDA | 93.18 | (173.9) | (241) | 131.8 | 872.7 | 1,520.2 | |