

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,892.8 | 2,301.1 | 7,437 | 11,493.9 | 15,944.5 | 17,001.4 | |
COGS | 1,800 | 2,145.3 | 7,188.6 | 10,910.9 | 14,820.6 | 15,750.9 | |
Gross Profit | 92.82 | 155.8 | 248.4 | 583 | 1,123.9 | 1,250.5 | |
Operating Expenses & Income | |||||||
Operating Income | 54.47 | 99.71 | 30.73 | 300.4 | 760.7 | 837.3 | |
Total Operating Expenses | 1,838.3 | 2,201.4 | 7,406.2 | 11,193.5 | 15,183.8 | 16,164 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 38.17 | 21.78 | 73.29 | 97.42 | 84.76 | 97.23 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (50.51) | (109.1) | (653.2) | (1,333.3) | (1,458.2) | (1,574) | |
Interest Income | 35.66 | 55.69 | 466.1 | 975 | 902.9 | 969 | |
Income Tax Expense | 17.03 | 18.38 | - | - | - | - | |
Net Income | |||||||
Net Income | 31.33 | 29.03 | (198.3) | (84.61) | 17.34 | 67.89 | |
Supplemental | |||||||
EBIT | 54.47 | 99.71 | - | - | - | - | |
EBITDA | 121.7 | 179.3 | - | - | - | - | |