

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,477.5 | 1,791 | 2,187.8 | 1,836.5 | 2,076.6 | 2,124.3 | |
COGS | 1,311.6 | 1,757 | 1,941.9 | 1,433.2 | 1,559.4 | 1,540.2 | |
Gross Profit | 165.9 | 33.98 | 246 | 403.3 | 517.2 | 584 | |
Operating Expenses & Income | |||||||
Operating Income | 128 | (10.43) | 181.5 | 363.7 | 477.8 | 526.8 | |
Total Operating Expenses | 1,349.5 | 1,801.4 | 2,006.3 | 1,472.8 | 1,598.8 | 1,597.4 | |
R&D Expenses | - | 30.1 | - | - | - | - | |
Selling General & Admin Expenses | 16.38 | 19.4 | 29.97 | 26.84 | 28.89 | 28.42 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (88.81) | (67.07) | (127.8) | (130.9) | (142.1) | (134.4) | |
Interest Income | 1.607 | 15.58 | 23.41 | 83.16 | 21.36 | 20.09 | |
Income Tax Expense | 13.42 | (132.7) | - | - | - | - | |
Net Income | |||||||
Net Income | 47.37 | (49.45) | (411.1) | 228.3 | 222.8 | 318.1 | |
Supplemental | |||||||
EBIT | 129.9 | (39.92) | - | - | - | - | |
EBITDA | 153.5 | - | - | - | - | - | |