
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 839.3 | 754 | 485.3 | 739.5 | 1,196.7 | 2,316.7 | |
COGS | 744.6 | 712.3 | 457.4 | 653.4 | 1,076.6 | 2,041.9 | |
Gross Profit | 94.68 | 41.76 | 27.86 | 86.07 | 120.2 | 800.7 | |
Operating Expenses & Income | |||||||
Operating Income | 63.87 | 741.8 | 11.47 | 50.04 | 79 | 984.2 | |
Total Operating Expenses | 19.39 | 11.96 | 16.38 | 36.03 | 41.16 | 65.87 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 3.319 | 4.85 | 4.202 | 4.215 | 5.05 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.16) | (2.069894) | (1.875542) | (5.661528) | (2.464858) | - | |
Interest Income | 0.157304 | 0.128734 | 3.773672 | 5.024672 | 3.761114 | - | |
Income Tax Expense | 43.43 | 5.253373 | 5.122197 | 27.28 | 31.89 | 71.4 | |
Net Income | |||||||
Net Income | 20.98 | 8.769541 | 7.635074 | 22.12 | 48.43 | 99.79 | |
Supplemental | |||||||
EBIT | 63.87 | 15.14 | 13.76 | 55.06 | 82.79 | 177.4 | |
EBITDA | 64.44 | 15.81 | 14.62 | 56.02 | 83.99 | 179.9 | |