

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,082.3 | 952.2 | 1,088.2 | 1,514.1 | 1,849 | 2,842 | |
COGS | 867 | 876.7 | 979.2 | 990.2 | 1,386.8 | 1,632.8 | |
Gross Profit | 215.3 | 84.97 | 109 | 524 | 462.2 | 1,209.2 | |
Operating Expenses & Income | |||||||
Operating Income | 146.5 | 10.39 | 49.62 | 238 | 439.9 | 985 | |
Total Operating Expenses | 68.84 | 65.11 | 59.36 | 286 | 22.25 | 224.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 51.35 | 46.68 | 46.24 | 53.01 | 103.9 | 107.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.55) | (40.35) | (60.2) | (95.38) | (182.4) | (167.4) | |
Interest Income | 38.73 | 5.611 | 11.69 | 170.6 | 168.3 | 41.48 | |
Income Tax Expense | (19.85) | 7.62 | (14.12) | 290.8 | 152.9 | 276.2 | |
Net Income | |||||||
Net Income | 554.9 | (106) | 28.88 | 339.3 | 225.3 | 619.1 | |
Supplemental | |||||||
EBIT | 141.6 | (58.05) | 74.97 | 725.5 | 439.9 | 901.2 | |
EBITDA | 338 | 130.8 | 291.1 | 948.1 | 966.5 | 1,379.9 | |