
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,880.6 | 2,481.3 | 2,747.4 | 3,271 | 3,737 | 7,008 | |
COGS | 1,790.5 | 2,363.9 | 2,293.7 | 3,167 | 3,556.2 | 6,723.2 | |
Gross Profit | 90.14 | 117.4 | 453.7 | 104 | 180.8 | 284.8 | |
Operating Expenses & Income | |||||||
Operating Income | 61.92 | 98.67 | 126.8 | 141.1 | 156.9 | 156.9 | |
Total Operating Expenses | 22.57 | 18.76 | 326.9 | 385.9 | 23.97 | 128 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.26) | (31.94) | (59.99) | (73.45) | (77.57) | (151) | |
Interest Income | 0.788 | 1.698 | 4.368 | 4.732 | 7.092 | - | |
Income Tax Expense | 15.05 | 20.13 | 18.93 | 20.8 | 23.71 | 43.56 | |
Net Income | |||||||
Net Income | 33.13 | 38.22 | 52.14 | 52.83 | 63.27 | 116 | |
Supplemental | |||||||
EBIT | 57.95 | 95.42 | 130.4 | 145.7 | 156.9 | 254.2 | |
EBITDA | 251.2 | 365.7 | 447.8 | 518.2 | 579.4 | 683.4 | |