

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 986.8 | 1,617.2 | 1,937.9 | 1,902.3 | 1,843.7 | 1,919.6 | |
COGS | 980.5 | 1,403.6 | 1,204.5 | 309.3 | 1,557.6 | 1,582 | |
Gross Profit | 6.377 | 213.6 | 733.3 | 1,593 | 286.2 | 337.6 | |
Operating Expenses & Income | |||||||
Operating Income | (89.55) | 32.57 | 304 | 211.9 | 171.7 | 209.5 | |
Total Operating Expenses | 95.93 | 181 | 122.2 | 1,381.1 | 114.4 | 128.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 95.93 | 181 | 122.2 | 132.4 | 114.4 | 128.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (91.43) | (87.81) | (84.81) | (71.97) | (58.81) | (51.71) | |
Interest Income | 92.22 | 75.67 | 1.392 | 73.21 | 1.618 | 1.608 | |
Income Tax Expense | (5.396) | 20.15 | (23.46) | 43.23 | 52.83 | 43.5 | |
Net Income | |||||||
Net Income | (177.4) | (34.29) | 289.2 | 111.2 | 1.842 | (32.76) | |
Supplemental | |||||||
EBIT | (91.14) | 32.57 | 350.6 | 226.5 | 171.7 | 132.8 | |
EBITDA | 191.2 | 311.6 | 657.7 | 535.8 | 489.6 | 467.9 | |