
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,002.4 | 6,803 | 5,799.4 | 5,706.7 | 7,168 | 21,705 | |
COGS | 4,694.8 | 6,163 | 5,128.3 | 5,261.8 | 22,151 | 17,506 | |
Gross Profit | 307.6 | 640 | 671 | 445 | 5,306 | 4,199 | |
Operating Expenses & Income | |||||||
Operating Income | 176.6 | 437 | 468.8 | 43.8 | 4,155 | 2,165.3 | |
Total Operating Expenses | 131 | 203 | 202.3 | 401.2 | 1,151 | 935 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 131 | 203 | 202.3 | 226.7 | 1,151 | 935 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (394.5) | (742) | (674.9) | (578.5) | (835.4) | (1,143.9) | |
Interest Income | 314.7 | 515 | 660.5 | 572.9 | 811 | 385 | |
Income Tax Expense | 3.923415 | (34) | 54.35 | (102.9) | 93 | 11.48 | |
Net Income | |||||||
Net Income | 28.25 | 911 | 391.8 | (617.4) | 26 | (609.3) | |
Supplemental | |||||||
EBIT | 176.6 | 437 | 468.8 | 43.8 | 4,155 | - | |
EBITDA | 649.7 | 1,329 | 1,241.7 | 586.1 | 7,185 | 4,952 | |