

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,231.7 | 5,033.5 | 6,255.3 | 7,173.5 | 7,501.2 | 14,656.9 | |
COGS | 1,379.6 | 4,325.8 | 5,414.1 | 6,274.8 | 6,630.9 | 12,738.1 | |
Gross Profit | (147.9) | 707.7 | 841.2 | 898.7 | 870.3 | 1,918.9 | |
Operating Expenses & Income | |||||||
Operating Income | (323.9) | 394 | 428.2 | 446.5 | 440.7 | 884.8 | |
Total Operating Expenses | 176 | 313.7 | 413 | 452.2 | 429.6 | 1,034 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | 103.5 | 148.8 | 286 | 259 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (58.5) | (64.5) | (70.9) | (58) | (49.63) | (117.6) | |
Interest Income | 5.1 | 58.7 | 159.5 | 178.9 | 140.7 | - | |
Income Tax Expense | (73.4) | 80.2 | 130.3 | 146.4 | 140.9 | 286.6 | |
Net Income | |||||||
Net Income | (315.4) | 290.8 | 399.2 | 446.8 | 411.5 | 856.3 | |
Supplemental | |||||||
EBIT | (330.3) | 394 | 428.2 | 651.2 | 440.7 | 1,076.7 | |
EBITDA | (172) | 579.2 | 677 | 933.3 | 734.4 | 1,658.8 | |