
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 423.3 | 808.6 | 3,035.7 | 7,062.1 | 9,665.4 | 9,355.2 | |
COGS | 380.6 | 710 | 2,606.1 | 5,670.4 | 7,473 | 7,223.1 | |
Gross Profit | 42.7 | 98.6 | 429.6 | 1,391.7 | 2,192.4 | 2,132 | |
Operating Expenses & Income | |||||||
Operating Income | 40.69 | 90.6 | 460.2 | 1,175.6 | 1,942.4 | 1,891.2 | |
Total Operating Expenses | 17.31 | 30.25 | (30.59) | 5,886.5 | 7,723 | 7,463.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5.88269 | 9.639697 | 75.28 | 106.5 | 154.3 | 284.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.46) | (46.7) | (203.2) | (571.3) | (1,333.8) | (1,344) | |
Interest Income | 21.18 | 31.26 | 0.0448 | 65.67 | 96.43 | 115.3 | |
Income Tax Expense | (1.362463) | (3.689237) | 49.07 | - | - | - | |
Net Income | |||||||
Net Income | 16.14 | 43.97 | 203.4 | 136.1 | 102.9 | 98.84 | |
Supplemental | |||||||
EBIT | 37.56 | 86.98 | 459.9 | - | - | - | |
EBITDA | 38.37 | 88.02 | 478.5 | - | - | - | |