

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 319.4 | 678.1 | 1,747.7 | 2,702.9 | 2,933.2 | 2,801.8 | |
COGS | 274.1 | 570.8 | 1,658.9 | 2,416.9 | 2,609.9 | 2,498.2 | |
Gross Profit | 45.32 | 107.4 | 88.76 | 286 | 323.3 | 303.6 | |
Operating Expenses & Income | |||||||
Operating Income | 38.49 | 95.3 | 21.82 | 220.3 | 237.8 | 197.4 | |
Total Operating Expenses | 280.9 | 582.8 | 1,725.9 | 2,482.7 | 2,695.4 | 2,604.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 11.13 | 18.19 | 64.61 | 65.69 | 85.3 | 80.27 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.151254) | (4.242126) | (51.48) | (73.6) | (52.09) | (70.5) | |
Interest Income | 1.030458 | 0.539887 | 4.292631 | 10.58 | 25.28 | 31.47 | |
Income Tax Expense | 11.81 | (24.08) | - | - | - | - | |
Net Income | |||||||
Net Income | 40.27 | 108.7 | (90.82) | 123.6 | 108.5 | 106.3 | |
Supplemental | |||||||
EBIT | 37.71 | 93.56 | - | - | - | - | |
EBITDA | 62.89 | 99.68 | - | - | - | - | |