

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,871.4 | 8,898.7 | 27,034.1 | 28,291.2 | 24,608.5 | 25,924.5 | |
COGS | 2,450.5 | 7,406.7 | 21,291.4 | 23,572.4 | 21,449.7 | 22,555.1 | |
Gross Profit | 420.9 | 1,492 | 5,742.7 | 4,718.9 | 3,158.9 | 3,369.4 | |
Operating Expenses & Income | |||||||
Operating Income | 287.8 | 1,161.1 | 4,407.7 | 3,369 | 1,776 | 1,839.7 | |
Total Operating Expenses | 2,583.6 | 7,737.6 | 22,626.5 | 24,922.2 | 22,832.6 | 24,084.8 | |
R&D Expenses | - | - | - | - | 33.83 | 38.09 | |
Selling General & Admin Expenses | 27.82 | 69.36 | 392.8 | 373.8 | 431.9 | 457.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (95.33) | (308.3) | (926.6) | (1,410.3) | (1,343.9) | (1,325.8) | |
Interest Income | 13.62 | 30.76 | 649.3 | 1,232.4 | 1,373.2 | 1,331.6 | |
Income Tax Expense | (70.44) | (563.1) | - | - | - | - | |
Net Income | |||||||
Net Income | 303.6 | 1,520.6 | 3,423.5 | 2,189.2 | 726.2 | 578.8 | |
Supplemental | |||||||
EBIT | 297.7 | 1,187.3 | - | - | - | - | |
EBITDA | 437.3 | 1,393.8 | - | - | - | - | |