

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,545.8 | 6,517.2 | 8,131 | 8,999 | 9,419.5 | 19,439.3 | |
COGS | 4,569.6 | 6,203.4 | 4,740 | 3,383 | 8,756.7 | 16,504 | |
Gross Profit | (23.74) | 313.9 | 3,391 | 5,616 | 662.8 | 2,935.3 | |
Operating Expenses & Income | |||||||
Operating Income | (2.6373) | 311.1 | 1,158 | 572 | 613.8 | 1,659.4 | |
Total Operating Expenses | (21.1) | 2.8023 | 2,233 | 2,307 | 48.98 | 1,275.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,384.6 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (122.2) | (132.6) | (200) | (257) | (268.9) | (543) | |
Interest Income | 1.7582 | 2.8023 | 5 | 6 | 4 | - | |
Income Tax Expense | 19.34 | 30.83 | 78 | 127 | 111 | 231.4 | |
Net Income | |||||||
Net Income | (88.79) | 150.4 | 144 | 168 | 202.9 | 426.2 | |
Supplemental | |||||||
EBIT | 63.3 | 293.3 | 436 | 589 | 613.8 | 1,256.2 | |
EBITDA | 654.1 | 865 | 1,099 | 1,358 | 1,445.5 | 2,905.2 | |