

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 811.2 | 1,832.5 | 2,671.7 | 2,868.6 | 2,281.9 | 2,405.2 | |
COGS | 775.3 | 992.1 | 1,608.5 | 2,019 | 1,843.7 | 1,900.1 | |
Gross Profit | 35.89 | 840.4 | 1,063.2 | 849.6 | 438.2 | 505.1 | |
Operating Expenses & Income | |||||||
Operating Income | (7.164) | 823.2 | 857.9 | 805.7 | 369.6 | 444.7 | |
Total Operating Expenses | 35.82 | 42.69 | 205.2 | 43.9 | 1,912.3 | 1,036.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 28.79 | 37.77 | 25.69 | 28.17 | 84.88 | 70.58 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39) | (93.56) | (77.39) | (52.38) | (49.77) | (47.74) | |
Interest Income | 2.355 | 62.43 | 40.68 | 15.54 | 19.08 | 9.939 | |
Income Tax Expense | 4.39 | 6.678 | 6.251 | 4.418 | - | 3.359 | |
Net Income | |||||||
Net Income | (55.49) | 751.6 | 793.3 | 774 | 339.7 | 456.2 | |
Supplemental | |||||||
EBIT | (12.1) | 849.4 | 876.9 | 777.2 | - | - | |
EBITDA | 139.6 | 1,058.6 | 1,087.9 | 992.3 | - | - | |