

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 790.7 | 1,978.1 | 2,503 | 2,610 | 2,709 | 5,416.5 | |
COGS | 746.1 | 1,293.7 | 2,145 | 1,614 | 1,838.5 | 4,686.3 | |
Gross Profit | 44.54 | 684.5 | 358 | 996 | 870.3 | 730.2 | |
Operating Expenses & Income | |||||||
Operating Income | 60.13 | 111.1 | 98 | 300 | 329.7 | 659 | |
Total Operating Expenses | 186.3 | 470.3 | 260 | 696 | 540.6 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (90.57) | (103) | (116) | (109) | (99.92) | (212.1) | |
Interest Income | 1.4848 | 0.8959 | 8 | 10 | 9 | - | |
Income Tax Expense | 17.08 | (4.4795) | (9) | 50 | 60.95 | 120 | |
Net Income | |||||||
Net Income | (48.26) | 11.65 | (4) | 149 | 176.9 | 352.1 | |
Supplemental | |||||||
EBIT | 58.65 | 109.3 | 102 | 308 | 329.7 | 654.2 | |
EBITDA | 161.8 | 228.5 | 235 | 438 | 464.6 | 929.9 | |