

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,916.1 | 3,121 | 1,973.9 | 4,437.6 | 5,883.9 | 18,913 | |
COGS | 2,778.4 | 2,942.4 | 1,807.7 | 4,181.4 | 5,280.6 | 14,831.3 | |
Gross Profit | 137.7 | 178.6 | 166.1 | 256.2 | 603.2 | 4,081.7 | |
Operating Expenses & Income | |||||||
Operating Income | 74.03 | 72.94 | 82.83 | 145.4 | 436.4 | 3,371.8 | |
Total Operating Expenses | 76.93 | 89.25 | 74.77 | 4,292.2 | 5,447.4 | 15,541.2 | |
R&D Expenses | - | - | - | - | 2.132 | 4.875 | |
Selling General & Admin Expenses | 21.11 | 21.02 | 25.06 | 110.7 | 164.7 | 705 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.348) | (7.091) | (0.386) | (30.03) | (26.39) | (98.08) | |
Interest Income | - | 0.694 | 5.865 | 4.919 | 1.904 | 5.681 | |
Income Tax Expense | 12.15 | 14.99 | 17.24 | - | - | - | |
Net Income | |||||||
Net Income | 58.53 | 50.85 | 65.2 | 103.3 | 309.6 | 2,569.9 | |
Supplemental | |||||||
EBIT | 74.03 | 72.94 | 82.83 | 160.6 | 414.7 | 3,312.9 | |
EBITDA | 74.53 | 73.64 | 83.51 | 162 | 416.1 | 3,314.2 | |