

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,169.9 | 2,262.4 | 3,189.6 | 3,553.1 | 3,952.8 | 5,630.2 | |
COGS | 1,055.1 | 1,871.1 | 2,022.5 | 2,203 | 2,890.5 | 4,288.2 | |
Gross Profit | 114.8 | 391.3 | 1,167.1 | 1,350.1 | 1,062.3 | 1,342 | |
Operating Expenses & Income | |||||||
Operating Income | 25.42 | 184.1 | 507.8 | 542.8 | 776.5 | 711.3 | |
Total Operating Expenses | 79.28 | 167.4 | 659.3 | 807.3 | 285.8 | - | |
R&D Expenses | 5.9112 | 5.7 | 7.4 | - | - | - | |
Selling General & Admin Expenses | 2.80782 | 3.9 | 6.3 | 10.1 | 9.2 | 0.55 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (52.46) | (72.8) | (69.4) | (92.7) | (155.4) | (139.8) | |
Interest Income | 4.06395 | 27.3 | 48.9 | 14.4 | 16.9 | - | |
Income Tax Expense | 25.2 | 26.7 | 29.4 | 40.9 | 79.32 | 122.4 | |
Net Income | |||||||
Net Income | 57.56 | (108.8) | 419 | 297.7 | 10.76 | 227.2 | |
Supplemental | |||||||
EBIT | 39.09 | 238.9 | 557.2 | 498.7 | 776.5 | 1,019.8 | |
EBITDA | 283.1 | 585.9 | 950.9 | 899 | 1,221 | 1,779 | |