

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,802.7 | 2,101 | 2,841 | 3,412 | 3,242 | 6,611.1 | |
COGS | 3,226 | 1,738 | 1,824 | 2,026 | 2,263.7 | 4,508.2 | |
Gross Profit | 576.6 | 363 | 1,017 | 1,386 | 887.3 | 2,102.9 | |
Operating Expenses & Income | |||||||
Operating Income | 432.5 | 273 | 403 | 709 | 1,063 | 1,579.9 | |
Total Operating Expenses | 144.2 | 90 | 614 | 677 | 183.4 | 596.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57.66) | (81) | (47) | (97) | (152) | (236.6) | |
Interest Income | - | 4 | 11 | 11 | 16 | - | |
Income Tax Expense | 113.7 | 50 | 103 | 132 | 166 | 297.5 | |
Net Income | |||||||
Net Income | 291.5 | 127 | 235 | 331 | 420.8 | 750.8 | |
Supplemental | |||||||
EBIT | 453.3 | 213 | 425 | 560 | 704 | 1,335.9 | |
EBITDA | 881 | 445 | 679 | 833 | 1,002.7 | 1,911 | |