

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,868.2 | 2,889 | 2,712.8 | 4,209 | 1,480.8 | 546 | |
COGS | 1,264.7 | 1,810.7 | 1,962.2 | 3,183.9 | 1,162.6 | 487.7 | |
Gross Profit | 603.5 | 1,078.3 | 750.7 | 1,025.1 | 318.2 | 58.32 | |
Operating Expenses & Income | |||||||
Operating Income | 521.7 | 943.6 | 643.2 | 770.3 | 226.3 | 186.9 | |
Total Operating Expenses | 79.53 | 125.2 | 107.5 | 254.8 | 91.94 | (128.6) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 51.93 | 79.33 | 69.79 | 99.62 | 91.94 | 107.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (92.07) | (80.39) | (171.8) | (222.8) | (217.5) | (127.4) | |
Interest Income | 377.1 | 322.8 | 124.3 | 359.9 | 84.48 | 96.91 | |
Income Tax Expense | 81.24 | 35.31 | (283.2) | 136.7 | 123.7 | 111.3 | |
Net Income | |||||||
Net Income | 1,613.6 | 855.6 | (233.4) | 236.6 | (603.8) | (717.4) | |
Supplemental | |||||||
EBIT | 1,791.8 | 977.6 | (356.8) | 596.1 | 8.322 | (2.429) | |
EBITDA | 2,268.7 | 1,580.3 | 691.1 | 2,004 | 1,273 | 112.2 | |