

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,862.2 | 1,947.2 | 7,291.5 | 9,230.7 | 11,288.3 | 17,058.9 | |
COGS | 2,944.6 | 2,079.4 | 7,526.8 | 8,973.3 | 10,534.8 | 15,932.6 | |
Gross Profit | (1,082.4) | (132.2) | (235.3) | 257.4 | 753.5 | 1,126.3 | |
Operating Expenses & Income | |||||||
Operating Income | (1,224.1) | (206.4) | (683.2) | (38.98) | 426 | 690.2 | |
Total Operating Expenses | 141.7 | 74.28 | 1,363.3 | 296.4 | 327.5 | 436.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 89.23 | 110.4 | 332.3 | 320.5 | 346.9 | 155.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (72.42) | (120.4) | (271.6) | (241.4) | (152.5) | (194.4) | |
Interest Income | 50.77 | 102.3 | 178.2 | 110 | 71.49 | - | |
Income Tax Expense | (79.42) | 25.82 | 13.87 | 34.62 | 134.2 | 213 | |
Net Income | |||||||
Net Income | (1,175.4) | (265.6) | (2,016.7) | 156.8 | 318.4 | 688.5 | |
Supplemental | |||||||
EBIT | (1,227.8) | (204.5) | (315.7) | 411.7 | 426 | 700.7 | |
EBITDA | (1,031.2) | (4.71) | 140.6 | 835.6 | 835.8 | 1,480.6 | |