

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,868.2 | 2,889 | 3,382.6 | 1,874 | 1,684.6 | 891.8 | |
COGS | 1,264.7 | 1,810.7 | 2,513.3 | 1,344.5 | 1,258.1 | 332.3 | |
Gross Profit | 603.5 | 1,078.3 | 869.3 | 529.5 | 426.6 | 559.5 | |
Operating Expenses & Income | |||||||
Operating Income | 524 | 953.1 | 643.2 | 357 | 226.3 | 186.9 | |
Total Operating Expenses | 1,344.2 | 1,935.9 | 2,739.4 | 1,517 | 1,458.4 | 705 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 51.93 | 79.33 | 107.5 | 70.23 | 91.94 | 107.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (92.07) | (80.39) | (159.8) | (188.6) | (161.4) | (77.39) | |
Interest Income | - | - | - | - | - | 11.08 | |
Income Tax Expense | 81.24 | 35.31 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,613.6 | 855.6 | (233.4) | 236.6 | (603.8) | (717.4) | |
Supplemental | |||||||
EBIT | 1,778.5 | 1,021.8 | (356.8) | 171.9 | 8.322 | (220.4) | |
EBITDA | 2,251.5 | 1,558.4 | 691.1 | 1,557.8 | 1,273 | 654.9 | |