

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 645.9 | 1,217 | 2,758.5 | 1,744.5 | 1,706.5 | 3,461.9 | |
COGS | 393.2 | 856.6 | 2,098.7 | 1,429.8 | 1,535.4 | 3,045.7 | |
Gross Profit | 252.7 | 360.4 | 659.8 | 314.7 | 171.1 | 416.2 | |
Operating Expenses & Income | |||||||
Operating Income | 194.1 | 272 | 411.8 | 150.9 | 128.1 | 349.3 | |
Total Operating Expenses | 58.67 | 101.9 | 248 | 163.8 | 43.05 | 66.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6.8369 | 9.289162 | 18.26 | 15.35 | 1.13062 | 4.019816 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.45529) | (33.77) | (90.9) | (108.2) | (132.8) | (232.9) | |
Interest Income | 0.335985 | 1.007513 | 13.52 | 13.2 | 7.394215 | - | |
Income Tax Expense | 5.062549 | 7.547166 | 39.74 | 16.34 | 35.71 | 55.01 | |
Net Income | |||||||
Net Income | 99.98 | 156.3 | 178.4 | (168.6) | (59.05) | (168.8) | |
Supplemental | |||||||
EBIT | 187.5 | 361.2 | 294.2 | (65.26) | 128.1 | 120.2 | |
EBITDA | 222.2 | 457.3 | 408.7 | 54.78 | 247.3 | 368.9 | |